[BESHOM] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 96.63%
YoY- 95.03%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 152,634 145,152 130,305 104,060 85,549 86,120 109,004 5.76%
PBT 19,867 11,044 8,098 5,907 4,055 -1,595 7,887 16.63%
Tax -5,224 -4,149 -3,901 -3,044 -2,587 2,934 -3,157 8.75%
NP 14,643 6,895 4,197 2,863 1,468 1,339 4,730 20.71%
-
NP to SH 13,699 6,615 4,197 2,863 1,468 -3,274 4,730 19.38%
-
Tax Rate 26.29% 37.57% 48.17% 51.53% 63.80% - 40.03% -
Total Cost 137,991 138,257 126,108 101,197 84,081 84,781 104,274 4.77%
-
Net Worth 98,105 86,963 83,669 83,233 80,747 61,451 72,813 5.09%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 8,234 3,771 3,212 2,581 - - - -
Div Payout % 60.11% 57.01% 76.53% 90.18% - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 98,105 86,963 83,669 83,233 80,747 61,451 72,813 5.09%
NOSH 65,403 62,116 63,870 65,026 64,085 20,483 20,510 21.31%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.59% 4.75% 3.22% 2.75% 1.72% 1.55% 4.34% -
ROE 13.96% 7.61% 5.02% 3.44% 1.82% -5.33% 6.50% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 233.37 233.68 204.02 160.03 133.49 420.43 531.44 -12.81%
EPS 20.95 10.65 6.57 4.40 2.29 -15.98 23.06 -1.58%
DPS 12.59 6.07 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.31 1.28 1.26 3.00 3.55 -13.36%
Adjusted Per Share Value based on latest NOSH - 65,026
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 50.83 48.34 43.39 34.65 28.49 28.68 36.30 5.76%
EPS 4.56 2.20 1.40 0.95 0.49 -1.09 1.58 19.31%
DPS 2.74 1.26 1.07 0.86 0.00 0.00 0.00 -
NAPS 0.3267 0.2896 0.2786 0.2772 0.2689 0.2046 0.2425 5.09%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 - - - -
Price 2.94 2.12 2.02 2.38 0.00 0.00 0.00 -
P/RPS 1.26 0.91 0.99 1.49 0.00 0.00 0.00 -
P/EPS 14.04 19.91 30.74 54.06 0.00 0.00 0.00 -
EY 7.12 5.02 3.25 1.85 0.00 0.00 0.00 -
DY 4.28 2.86 2.48 1.68 0.00 0.00 0.00 -
P/NAPS 1.96 1.51 1.54 1.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 29/12/05 24/12/04 30/12/03 23/12/02 27/12/01 20/12/00 -
Price 3.34 2.04 1.99 2.20 0.00 0.00 0.00 -
P/RPS 1.43 0.87 0.98 1.37 0.00 0.00 0.00 -
P/EPS 15.95 19.16 30.28 49.97 0.00 0.00 0.00 -
EY 6.27 5.22 3.30 2.00 0.00 0.00 0.00 -
DY 3.77 2.98 2.51 1.82 0.00 0.00 0.00 -
P/NAPS 2.23 1.46 1.52 1.72 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