[BESHOM] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 8.01%
YoY- 188.19%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 209,262 151,657 143,426 124,077 94,735 83,873 92,047 14.66%
PBT 34,688 17,908 11,094 6,422 4,217 2,929 211 133.96%
Tax -9,551 -5,174 -4,970 -2,226 -2,761 -2,258 2,279 -
NP 25,137 12,734 6,124 4,196 1,456 671 2,490 46.98%
-
NP to SH 21,935 11,842 5,993 4,196 1,456 671 -2,123 -
-
Tax Rate 27.53% 28.89% 44.80% 34.66% 65.47% 77.09% -1,080.09% -
Total Cost 184,125 138,923 137,302 119,881 93,279 83,202 89,557 12.75%
-
Net Worth 112,686 92,864 84,555 82,049 81,163 63,789 61,599 10.58%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 11,795 4,964 3,771 3,212 2,581 - - -
Div Payout % 53.77% 41.93% 62.93% 76.55% 177.32% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 112,686 92,864 84,555 82,049 81,163 63,789 61,599 10.58%
NOSH 67,075 65,397 62,633 64,101 65,454 31,894 20,533 21.79%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 12.01% 8.40% 4.27% 3.38% 1.54% 0.80% 2.71% -
ROE 19.47% 12.75% 7.09% 5.11% 1.79% 1.05% -3.45% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 311.98 231.90 228.99 193.56 144.73 262.97 448.28 -5.85%
EPS 32.70 18.11 9.57 6.55 2.22 2.10 -10.34 -
DPS 17.59 7.59 6.00 5.00 3.94 0.00 0.00 -
NAPS 1.68 1.42 1.35 1.28 1.24 2.00 3.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 64,101
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 69.68 50.50 47.76 41.32 31.55 27.93 30.65 14.66%
EPS 7.30 3.94 2.00 1.40 0.48 0.22 -0.71 -
DPS 3.93 1.65 1.26 1.07 0.86 0.00 0.00 -
NAPS 0.3752 0.3092 0.2816 0.2732 0.2703 0.2124 0.2051 10.58%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - - -
Price 6.32 2.82 2.10 1.86 2.30 0.00 0.00 -
P/RPS 2.03 1.22 0.92 0.96 1.59 0.00 0.00 -
P/EPS 19.33 15.57 21.95 28.41 103.40 0.00 0.00 -
EY 5.17 6.42 4.56 3.52 0.97 0.00 0.00 -
DY 2.78 2.69 2.86 2.69 1.71 0.00 0.00 -
P/NAPS 3.76 1.99 1.56 1.45 1.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 29/09/06 28/09/05 24/09/04 30/09/03 18/09/02 27/09/01 -
Price 5.40 2.70 1.99 1.98 2.18 0.00 0.00 -
P/RPS 1.73 1.16 0.87 1.02 1.51 0.00 0.00 -
P/EPS 16.51 14.91 20.80 30.25 98.00 0.00 0.00 -
EY 6.06 6.71 4.81 3.31 1.02 0.00 0.00 -
DY 3.26 2.81 3.02 2.53 1.81 0.00 0.00 -
P/NAPS 3.21 1.90 1.47 1.55 1.76 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