[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 38.39%
YoY- 8.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 138,004 139,261 139,776 138,998 119,824 119,477 119,534 10.06%
PBT 11,932 10,308 12,654 14,882 8,784 6,383 10,250 10.67%
Tax -3,892 -4,802 -6,038 -7,182 -3,220 -2,496 -3,464 8.08%
NP 8,040 5,506 6,616 7,700 5,564 3,887 6,786 11.97%
-
NP to SH 7,516 5,506 6,616 7,700 5,564 3,887 6,786 7.05%
-
Tax Rate 32.62% 46.59% 47.72% 48.26% 36.66% 39.10% 33.80% -
Total Cost 129,964 133,755 133,160 131,298 114,260 115,590 112,748 9.94%
-
Net Worth 84,555 88,404 82,594 83,640 82,049 80,480 82,138 1.95%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 3,788 - - - 3,219 - -
Div Payout % - 68.81% - - - 82.82% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 84,555 88,404 82,594 83,640 82,049 80,480 82,138 1.95%
NOSH 62,633 63,146 63,533 63,847 64,101 64,384 64,675 -2.11%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.83% 3.95% 4.73% 5.54% 4.64% 3.25% 5.68% -
ROE 8.89% 6.23% 8.01% 9.21% 6.78% 4.83% 8.26% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 220.34 220.54 220.00 217.70 186.93 185.57 184.82 12.44%
EPS 12.00 8.72 10.41 12.06 8.68 6.04 10.49 9.38%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.35 1.40 1.30 1.31 1.28 1.25 1.27 4.16%
Adjusted Per Share Value based on latest NOSH - 63,870
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 45.96 46.37 46.55 46.29 39.90 39.79 39.81 10.06%
EPS 2.50 1.83 2.20 2.56 1.85 1.29 2.26 6.96%
DPS 0.00 1.26 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.2816 0.2944 0.275 0.2785 0.2732 0.268 0.2735 1.96%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.10 2.00 2.00 2.02 1.86 2.00 2.20 -
P/RPS 0.95 0.91 0.91 0.93 1.00 1.08 1.19 -13.95%
P/EPS 17.50 22.94 19.21 16.75 21.43 33.13 20.97 -11.37%
EY 5.71 4.36 5.21 5.97 4.67 3.02 4.77 12.75%
DY 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.56 1.43 1.54 1.54 1.45 1.60 1.73 -6.66%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 28/06/05 30/03/05 24/12/04 24/09/04 29/06/04 29/03/04 -
Price 1.99 2.00 1.94 1.99 1.98 1.98 2.28 -
P/RPS 0.90 0.91 0.88 0.91 1.06 1.07 1.23 -18.81%
P/EPS 16.58 22.94 18.63 16.50 22.81 32.80 21.73 -16.51%
EY 6.03 4.36 5.37 6.06 4.38 3.05 4.60 19.79%
DY 0.00 3.00 0.00 0.00 0.00 2.53 0.00 -
P/NAPS 1.47 1.43 1.49 1.52 1.55 1.58 1.80 -12.64%

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