[BESHOM] YoY Cumulative 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- 227.59%
YoY- 113.52%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 81,227 75,391 69,499 58,291 43,184 41,411 52,612 7.50%
PBT 12,917 8,176 7,441 5,724 3,294 1,631 3,255 25.81%
Tax -3,812 -2,937 -3,591 -2,186 -1,637 -915 -1,550 16.17%
NP 9,105 5,239 3,850 3,538 1,657 716 1,705 32.19%
-
NP to SH 8,476 4,960 3,850 3,538 1,657 716 1,705 30.62%
-
Tax Rate 29.51% 35.92% 48.26% 38.19% 49.70% 56.10% 47.62% -
Total Cost 72,122 70,152 65,649 54,753 41,527 40,695 50,907 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 3,270 - - - - - - -
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 8.64% 5.70% 4.60% 4.25% 2.06% 1.03% 2.34% -
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 124.20 121.29 108.85 89.63 67.50 201.85 256.43 -11.37%
EPS 12.96 7.98 6.03 5.44 2.59 3.49 8.31 7.68%
DPS 5.00 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 27.05 25.11 23.14 19.41 14.38 13.79 17.52 7.50%
EPS 2.82 1.65 1.28 1.18 0.55 0.24 0.57 30.51%
DPS 1.09 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 2.37 1.75 1.86 2.66 0.00 0.00 0.00 -
P/EPS 22.69 26.57 33.50 43.75 0.00 0.00 0.00 -
EY 4.41 3.76 2.99 2.29 0.00 0.00 0.00 -
DY 1.70 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 2.69 1.68 1.83 2.45 0.00 0.00 0.00 -
P/EPS 25.77 25.56 33.00 40.44 0.00 0.00 0.00 -
EY 3.88 3.91 3.03 2.47 0.00 0.00 0.00 -
DY 1.50 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