[BESHOM] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 18.12%
YoY- 150.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 146,336 134,278 111,341 88,369 81,979 103,978 115,628 3.99%
PBT 13,088 8,184 6,513 4,451 -1,871 5,659 12,669 0.54%
Tax -4,537 -4,427 -2,844 -2,717 3,066 -2,567 -3,782 3.07%
NP 8,551 3,757 3,669 1,734 1,195 3,092 8,887 -0.63%
-
NP to SH 8,111 3,757 3,669 1,734 -3,418 3,092 8,887 -1.50%
-
Tax Rate 34.67% 54.09% 43.67% 61.04% - 45.36% 29.85% -
Total Cost 137,785 130,521 107,672 86,635 80,784 100,886 106,741 4.34%
-
Net Worth 91,028 82,531 82,073 82,273 61,410 73,366 70,333 4.38%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,771 3,212 2,581 - - - 1,980 11.32%
Div Payout % 46.50% 85.50% 70.37% - - - 22.28% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 91,028 82,531 82,073 82,273 61,410 73,366 70,333 4.38%
NOSH 61,923 63,485 64,624 64,782 20,470 20,493 19,868 20.83%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.84% 2.80% 3.30% 1.96% 1.46% 2.97% 7.69% -
ROE 8.91% 4.55% 4.47% 2.11% -5.57% 4.21% 12.64% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 236.32 211.51 172.29 136.41 400.48 507.37 581.98 -13.93%
EPS 13.10 5.92 5.68 2.68 -16.70 15.09 44.73 -18.49%
DPS 6.00 5.00 4.00 0.00 0.00 0.00 10.00 -8.15%
NAPS 1.47 1.30 1.27 1.27 3.00 3.58 3.54 -13.61%
Adjusted Per Share Value based on latest NOSH - 64,782
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 48.73 44.71 37.08 29.43 27.30 34.62 38.50 4.00%
EPS 2.70 1.25 1.22 0.58 -1.14 1.03 2.96 -1.51%
DPS 1.26 1.07 0.86 0.00 0.00 0.00 0.66 11.36%
NAPS 0.3031 0.2748 0.2733 0.274 0.2045 0.2443 0.2342 4.38%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/06 31/01/05 30/01/04 31/01/03 - - - -
Price 2.20 2.00 2.20 1.94 0.00 0.00 0.00 -
P/RPS 0.93 0.95 1.28 1.42 0.00 0.00 0.00 -
P/EPS 16.80 33.80 38.75 72.48 0.00 0.00 0.00 -
EY 5.95 2.96 2.58 1.38 0.00 0.00 0.00 -
DY 2.73 2.50 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.54 1.73 1.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 30/03/05 29/03/04 27/03/03 29/03/02 29/03/01 - -
Price 2.40 1.94 2.28 1.87 0.00 0.00 0.00 -
P/RPS 1.02 0.92 1.32 1.37 0.00 0.00 0.00 -
P/EPS 18.32 32.78 40.16 69.86 0.00 0.00 0.00 -
EY 5.46 3.05 2.49 1.43 0.00 0.00 0.00 -
DY 2.50 2.58 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.49 1.80 1.47 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