[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 10.09%
YoY- 78.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 119,477 89,651 58,291 25,355 88,952 67,261 43,184 97.20%
PBT 6,383 7,688 5,724 2,156 3,476 4,651 3,294 55.49%
Tax -2,496 -2,598 -2,186 -1,076 -2,495 -2,250 -1,637 32.50%
NP 3,887 5,090 3,538 1,080 981 2,401 1,657 76.63%
-
NP to SH 3,887 5,090 3,538 1,080 981 2,401 1,657 76.63%
-
Tax Rate 39.10% 33.79% 38.19% 49.91% 71.78% 48.38% 49.70% -
Total Cost 115,590 84,561 54,753 24,275 87,971 64,860 41,527 97.99%
-
Net Worth 80,480 82,138 83,247 81,163 78,497 81,969 80,610 -0.10%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 3,219 - - - 2,573 - - -
Div Payout % 82.82% - - - 262.35% - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 80,480 82,138 83,247 81,163 78,497 81,969 80,610 -0.10%
NOSH 64,384 64,675 65,036 65,454 64,342 64,543 63,976 0.42%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 3.25% 5.68% 6.07% 4.26% 1.10% 3.57% 3.84% -
ROE 4.83% 6.20% 4.25% 1.33% 1.25% 2.93% 2.06% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 185.57 138.62 89.63 38.74 138.25 104.21 67.50 96.36%
EPS 6.04 7.87 5.44 1.65 1.52 3.72 2.59 75.94%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.25 1.27 1.28 1.24 1.22 1.27 1.26 -0.53%
Adjusted Per Share Value based on latest NOSH - 65,454
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 39.79 29.85 19.41 8.44 29.62 22.40 14.38 97.21%
EPS 1.29 1.69 1.18 0.36 0.33 0.80 0.55 76.62%
DPS 1.07 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.268 0.2735 0.2772 0.2703 0.2614 0.273 0.2684 -0.09%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 - -
Price 2.00 2.20 2.38 2.30 1.96 1.94 0.00 -
P/RPS 1.08 1.59 2.66 5.94 1.42 1.86 0.00 -
P/EPS 33.13 27.95 43.75 139.39 128.55 52.15 0.00 -
EY 3.02 3.58 2.29 0.72 0.78 1.92 0.00 -
DY 2.50 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 1.60 1.73 1.86 1.85 1.61 1.53 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 29/03/04 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 -
Price 1.98 2.28 2.20 2.18 2.30 1.87 0.00 -
P/RPS 1.07 1.64 2.45 5.63 1.66 1.79 0.00 -
P/EPS 32.80 28.97 40.44 132.12 150.85 50.27 0.00 -
EY 3.05 3.45 2.47 0.76 0.66 1.99 0.00 -
DY 2.53 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.58 1.80 1.72 1.76 1.89 1.47 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