[BESHOM] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 28.15%
YoY- 111.59%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 167,519 146,336 134,278 111,341 88,369 81,979 103,978 8.26%
PBT 23,277 13,088 8,184 6,513 4,451 -1,871 5,659 26.56%
Tax -6,162 -4,537 -4,427 -2,844 -2,717 3,066 -2,567 15.70%
NP 17,115 8,551 3,757 3,669 1,734 1,195 3,092 32.98%
-
NP to SH 16,059 8,111 3,757 3,669 1,734 -3,418 3,092 31.58%
-
Tax Rate 26.47% 34.67% 54.09% 43.67% 61.04% - 45.36% -
Total Cost 150,404 137,785 130,521 107,672 86,635 80,784 100,886 6.87%
-
Net Worth 98,946 91,028 82,531 82,073 82,273 61,410 73,366 5.10%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 8,234 3,771 3,212 2,581 - - - -
Div Payout % 51.28% 46.50% 85.50% 70.37% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 98,946 91,028 82,531 82,073 82,273 61,410 73,366 5.10%
NOSH 65,527 61,923 63,485 64,624 64,782 20,470 20,493 21.36%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 10.22% 5.84% 2.80% 3.30% 1.96% 1.46% 2.97% -
ROE 16.23% 8.91% 4.55% 4.47% 2.11% -5.57% 4.21% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 255.65 236.32 211.51 172.29 136.41 400.48 507.37 -10.79%
EPS 24.51 13.10 5.92 5.68 2.68 -16.70 15.09 8.41%
DPS 12.57 6.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.30 1.27 1.27 3.00 3.58 -13.39%
Adjusted Per Share Value based on latest NOSH - 64,624
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 55.78 48.73 44.71 37.08 29.43 27.30 34.62 8.27%
EPS 5.35 2.70 1.25 1.22 0.58 -1.14 1.03 31.58%
DPS 2.74 1.26 1.07 0.86 0.00 0.00 0.00 -
NAPS 0.3295 0.3031 0.2748 0.2733 0.274 0.2045 0.2443 5.11%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 3.80 2.20 2.00 2.20 1.94 0.00 0.00 -
P/RPS 1.49 0.93 0.95 1.28 1.42 0.00 0.00 -
P/EPS 15.51 16.80 33.80 38.75 72.48 0.00 0.00 -
EY 6.45 5.95 2.96 2.58 1.38 0.00 0.00 -
DY 3.31 2.73 2.50 1.82 0.00 0.00 0.00 -
P/NAPS 2.52 1.50 1.54 1.73 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 20/03/07 30/03/06 30/03/05 29/03/04 27/03/03 29/03/02 29/03/01 -
Price 3.84 2.40 1.94 2.28 1.87 0.00 0.00 -
P/RPS 1.50 1.02 0.92 1.32 1.37 0.00 0.00 -
P/EPS 15.67 18.32 32.78 40.16 69.86 0.00 0.00 -
EY 6.38 5.46 3.05 2.49 1.43 0.00 0.00 -
DY 3.27 2.50 2.58 1.75 0.00 0.00 0.00 -
P/NAPS 2.54 1.63 1.49 1.80 1.47 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