[BESHOM] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 63.8%
YoY- 113.52%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 162,454 150,782 138,998 116,582 86,368 82,822 105,224 7.50%
PBT 25,834 16,352 14,882 11,448 6,588 3,262 6,510 25.81%
Tax -7,624 -5,874 -7,182 -4,372 -3,274 -1,830 -3,100 16.17%
NP 18,210 10,478 7,700 7,076 3,314 1,432 3,410 32.19%
-
NP to SH 16,952 9,920 7,700 7,076 3,314 1,432 3,410 30.62%
-
Tax Rate 29.51% 35.92% 48.26% 38.19% 49.70% 56.10% 47.62% -
Total Cost 144,244 140,304 131,298 109,506 83,054 81,390 101,814 5.97%
-
Net Worth 98,101 87,017 83,640 83,247 80,610 69,343 72,836 5.08%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 6,540 - - - - - - -
Div Payout % 38.58% - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 98,101 87,017 83,640 83,247 80,610 69,343 72,836 5.08%
NOSH 65,401 62,155 63,847 65,036 63,976 20,515 20,517 21.30%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 11.21% 6.95% 5.54% 6.07% 3.84% 1.73% 3.24% -
ROE 17.28% 11.40% 9.21% 8.50% 4.11% 2.07% 4.68% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 248.40 242.59 217.70 179.26 135.00 403.70 512.85 -11.37%
EPS 25.92 15.96 12.06 10.88 5.18 6.98 16.62 7.68%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.31 1.28 1.26 3.38 3.55 -13.36%
Adjusted Per Share Value based on latest NOSH - 65,026
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 54.10 50.21 46.29 38.82 28.76 27.58 35.04 7.50%
EPS 5.65 3.30 2.56 2.36 1.10 0.48 1.14 30.55%
DPS 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3267 0.2898 0.2785 0.2772 0.2684 0.2309 0.2425 5.09%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 - - - -
Price 2.94 2.12 2.02 2.38 0.00 0.00 0.00 -
P/RPS 1.18 0.87 0.93 1.33 0.00 0.00 0.00 -
P/EPS 11.34 13.28 16.75 21.88 0.00 0.00 0.00 -
EY 8.82 7.53 5.97 4.57 0.00 0.00 0.00 -
DY 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.51 1.54 1.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 29/12/05 24/12/04 30/12/03 23/12/02 27/12/01 20/12/00 -
Price 3.34 2.04 1.99 2.20 0.00 0.00 0.00 -
P/RPS 1.34 0.84 0.91 1.23 0.00 0.00 0.00 -
P/EPS 12.89 12.78 16.50 20.22 0.00 0.00 0.00 -
EY 7.76 7.82 6.06 4.95 0.00 0.00 0.00 -
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.46 1.52 1.72 0.00 0.00 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