[BESHOM] YoY TTM Result on 30-Apr-2003 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
02-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -43.37%
YoY- 86.34%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 146,798 138,881 119,476 88,953 83,776 97,321 111,828 4.63%
PBT 15,127 10,307 6,382 3,477 2,392 28 9,985 7.16%
Tax -4,349 -4,802 -2,497 -2,495 -1,865 2,298 -3,415 4.10%
NP 10,778 5,505 3,885 982 527 2,326 6,570 8.59%
-
NP to SH 10,183 5,505 3,885 982 527 -2,287 6,570 7.57%
-
Tax Rate 28.75% 46.59% 39.13% 71.76% 77.97% -8,207.14% 34.20% -
Total Cost 136,020 133,376 115,591 87,971 83,249 94,995 105,258 4.36%
-
Net Worth 62,059 62,857 80,303 78,745 68,802 68,474 71,258 -2.27%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 4,964 3,771 3,212 2,581 - - - -
Div Payout % 48.76% 68.51% 82.68% 262.91% - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 62,059 62,857 80,303 78,745 68,802 68,474 71,258 -2.27%
NOSH 62,059 62,857 64,242 64,545 20,537 20,501 20,535 20.23%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 7.34% 3.96% 3.25% 1.10% 0.63% 2.39% 5.88% -
ROE 16.41% 8.76% 4.84% 1.25% 0.77% -3.34% 9.22% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 236.54 220.95 185.98 137.81 407.91 474.71 544.55 -12.96%
EPS 16.41 8.76 6.05 1.52 2.57 -11.16 31.99 -10.52%
DPS 8.00 6.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.25 1.22 3.35 3.34 3.47 -18.71%
Adjusted Per Share Value based on latest NOSH - 64,545
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 48.88 46.25 39.79 29.62 27.90 32.41 37.24 4.63%
EPS 3.39 1.83 1.29 0.33 0.18 -0.76 2.19 7.55%
DPS 1.65 1.26 1.07 0.86 0.00 0.00 0.00 -
NAPS 0.2067 0.2093 0.2674 0.2622 0.2291 0.228 0.2373 -2.27%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 - - - -
Price 2.52 2.00 2.00 1.96 0.00 0.00 0.00 -
P/RPS 1.07 0.91 1.08 1.42 0.00 0.00 0.00 -
P/EPS 15.36 22.84 33.07 128.83 0.00 0.00 0.00 -
EY 6.51 4.38 3.02 0.78 0.00 0.00 0.00 -
DY 3.17 3.00 2.50 2.04 0.00 0.00 0.00 -
P/NAPS 2.52 2.00 1.60 1.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 26/06/06 28/06/05 29/06/04 02/07/03 28/06/02 20/07/01 28/06/00 -
Price 3.04 2.00 1.98 2.30 0.00 0.00 0.00 -
P/RPS 1.29 0.91 1.06 1.67 0.00 0.00 0.00 -
P/EPS 18.53 22.84 32.74 151.18 0.00 0.00 0.00 -
EY 5.40 4.38 3.05 0.66 0.00 0.00 0.00 -
DY 2.63 3.00 2.53 1.74 0.00 0.00 0.00 -
P/NAPS 3.04 2.00 1.58 1.89 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