[BESHOM] QoQ Annualized Quarter 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- -3.4%
YoY- 100.92%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 116,582 101,420 88,952 89,681 86,368 78,292 83,851 24.49%
PBT 11,448 8,624 3,476 6,201 6,588 5,664 2,482 176.31%
Tax -4,372 -4,304 -2,495 -3,000 -3,274 -3,240 -1,937 71.81%
NP 7,076 4,320 981 3,201 3,314 2,424 545 449.83%
-
NP to SH 7,076 4,320 981 3,201 3,314 2,424 545 449.83%
-
Tax Rate 38.19% 49.91% 71.78% 48.38% 49.70% 57.20% 78.04% -
Total Cost 109,506 97,100 87,971 86,480 83,054 75,868 83,306 19.93%
-
Net Worth 83,247 81,163 78,497 81,969 80,610 79,098 68,637 13.68%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 2,573 - - - - -
Div Payout % - - 262.35% - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 83,247 81,163 78,497 81,969 80,610 79,098 68,637 13.68%
NOSH 65,036 65,454 64,342 64,543 63,976 31,894 20,488 115.53%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 6.07% 4.26% 1.10% 3.57% 3.84% 3.10% 0.65% -
ROE 8.50% 5.32% 1.25% 3.91% 4.11% 3.06% 0.79% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 179.26 154.95 138.25 138.95 135.00 245.47 409.25 -42.23%
EPS 10.88 6.60 1.52 4.96 5.18 7.60 2.66 155.10%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.22 1.27 1.26 2.48 3.35 -47.25%
Adjusted Per Share Value based on latest NOSH - 64,782
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 38.82 33.77 29.62 29.86 28.76 26.07 27.92 24.49%
EPS 2.36 1.44 0.33 1.07 1.10 0.81 0.18 453.42%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.2772 0.2703 0.2614 0.273 0.2684 0.2634 0.2286 13.67%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 - - - -
Price 2.38 2.30 1.96 1.94 0.00 0.00 0.00 -
P/RPS 1.33 1.48 1.42 1.40 0.00 0.00 0.00 -
P/EPS 21.88 34.85 128.55 39.11 0.00 0.00 0.00 -
EY 4.57 2.87 0.78 2.56 0.00 0.00 0.00 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.85 1.61 1.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 18/09/02 28/06/02 -
Price 2.20 2.18 2.30 1.87 0.00 0.00 0.00 -
P/RPS 1.23 1.41 1.66 1.35 0.00 0.00 0.00 -
P/EPS 20.22 33.03 150.85 37.70 0.00 0.00 0.00 -
EY 4.95 3.03 0.66 2.65 0.00 0.00 0.00 -
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.76 1.89 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