[BESHOM] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 118.78%
YoY- 144.84%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 145,152 130,305 104,060 85,549 86,120 109,004 113,844 -0.25%
PBT 11,044 8,098 5,907 4,055 -1,595 7,887 12,651 0.14%
Tax -4,149 -3,901 -3,044 -2,587 2,934 -3,157 -2,698 -0.45%
NP 6,895 4,197 2,863 1,468 1,339 4,730 9,953 0.39%
-
NP to SH 6,615 4,197 2,863 1,468 -3,274 4,730 9,953 0.43%
-
Tax Rate 37.57% 48.17% 51.53% 63.80% - 40.03% 21.33% -
Total Cost 138,257 126,108 101,197 84,081 84,781 104,274 103,891 -0.30%
-
Net Worth 86,963 83,669 83,233 80,747 61,451 72,813 67,522 -0.26%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 3,771 3,212 2,581 - - - 1,980 -0.68%
Div Payout % 57.01% 76.53% 90.18% - - - 19.89% -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 86,963 83,669 83,233 80,747 61,451 72,813 67,522 -0.26%
NOSH 62,116 63,870 65,026 64,085 20,483 20,510 19,801 -1.20%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 4.75% 3.22% 2.75% 1.72% 1.55% 4.34% 8.74% -
ROE 7.61% 5.02% 3.44% 1.82% -5.33% 6.50% 14.74% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 233.68 204.02 160.03 133.49 420.43 531.44 574.93 0.96%
EPS 10.65 6.57 4.40 2.29 -15.98 23.06 50.26 1.66%
DPS 6.07 5.00 4.00 0.00 0.00 0.00 10.00 0.53%
NAPS 1.40 1.31 1.28 1.26 3.00 3.55 3.41 0.95%
Adjusted Per Share Value based on latest NOSH - 64,085
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 48.34 43.39 34.65 28.49 28.68 36.30 37.91 -0.25%
EPS 2.20 1.40 0.95 0.49 -1.09 1.58 3.31 0.43%
DPS 1.26 1.07 0.86 0.00 0.00 0.00 0.66 -0.68%
NAPS 0.2896 0.2786 0.2772 0.2689 0.2046 0.2425 0.2249 -0.26%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 - - - - -
Price 2.12 2.02 2.38 0.00 0.00 0.00 0.00 -
P/RPS 0.91 0.99 1.49 0.00 0.00 0.00 0.00 -100.00%
P/EPS 19.91 30.74 54.06 0.00 0.00 0.00 0.00 -100.00%
EY 5.02 3.25 1.85 0.00 0.00 0.00 0.00 -100.00%
DY 2.86 2.48 1.68 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.51 1.54 1.86 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/12/05 24/12/04 30/12/03 23/12/02 27/12/01 20/12/00 - -
Price 2.04 1.99 2.20 0.00 0.00 0.00 0.00 -
P/RPS 0.87 0.98 1.37 0.00 0.00 0.00 0.00 -100.00%
P/EPS 19.16 30.28 49.97 0.00 0.00 0.00 0.00 -100.00%
EY 5.22 3.30 2.00 0.00 0.00 0.00 0.00 -100.00%
DY 2.98 2.51 1.82 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.46 1.52 1.72 0.00 0.00 0.00 0.00 -100.00%

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