[BESHOM] YoY Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -16.78%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 373,823 189,346 146,798 139,261 119,477 88,952 83,851 28.26%
PBT 67,716 30,608 15,126 10,308 6,383 3,476 2,482 73.41%
Tax -18,598 -8,494 -4,349 -4,802 -2,496 -2,495 -1,937 45.73%
NP 49,118 22,114 10,777 5,506 3,887 981 545 111.59%
-
NP to SH 48,535 21,384 10,183 5,506 3,887 981 545 111.17%
-
Tax Rate 27.46% 27.75% 28.75% 46.59% 39.10% 71.78% 78.04% -
Total Cost 324,705 167,232 136,021 133,755 115,590 87,971 83,306 25.42%
-
Net Worth 132,568 102,952 85,091 88,404 80,480 78,497 68,637 11.58%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 30,129 11,803 4,968 3,788 3,219 2,573 - -
Div Payout % 62.08% 55.20% 48.80% 68.81% 82.82% 262.35% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 132,568 102,952 85,091 88,404 80,480 78,497 68,637 11.58%
NOSH 75,323 65,574 62,110 63,146 64,384 64,342 20,488 24.20%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 13.14% 11.68% 7.34% 3.95% 3.25% 1.10% 0.65% -
ROE 36.61% 20.77% 11.97% 6.23% 4.83% 1.25% 0.79% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 496.29 288.75 236.35 220.54 185.57 138.25 409.25 3.26%
EPS 60.41 32.61 16.39 8.72 6.04 1.52 2.66 68.20%
DPS 40.00 18.00 8.00 6.00 5.00 4.00 0.00 -
NAPS 1.76 1.57 1.37 1.40 1.25 1.22 3.35 -10.16%
Adjusted Per Share Value based on latest NOSH - 62,857
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 124.48 63.05 48.88 46.37 39.79 29.62 27.92 28.26%
EPS 16.16 7.12 3.39 1.83 1.29 0.33 0.18 111.46%
DPS 10.03 3.93 1.65 1.26 1.07 0.86 0.00 -
NAPS 0.4415 0.3428 0.2834 0.2944 0.268 0.2614 0.2286 11.58%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 1.72 4.44 2.52 2.00 2.00 1.96 0.00 -
P/RPS 0.35 1.54 1.07 0.91 1.08 1.42 0.00 -
P/EPS 2.67 13.62 15.37 22.94 33.13 128.55 0.00 -
EY 37.46 7.34 6.51 4.36 3.02 0.78 0.00 -
DY 23.26 4.05 3.17 3.00 2.50 2.04 0.00 -
P/NAPS 0.98 2.83 1.84 1.43 1.60 1.61 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 26/06/08 15/06/07 26/06/06 28/06/05 29/06/04 02/07/03 28/06/02 -
Price 1.85 5.70 3.04 2.00 1.98 2.30 0.00 -
P/RPS 0.37 1.97 1.29 0.91 1.07 1.66 0.00 -
P/EPS 2.87 17.48 18.54 22.94 32.80 150.85 0.00 -
EY 34.83 5.72 5.39 4.36 3.05 0.66 0.00 -
DY 21.62 3.16 2.63 3.00 2.53 1.74 0.00 -
P/NAPS 1.05 3.63 2.22 1.43 1.58 1.89 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment