[BESHOM] YoY Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
02-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -69.36%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 146,798 139,261 119,477 88,952 83,851 97,321 111,828 4.63%
PBT 15,126 10,308 6,383 3,476 2,482 29 10,095 6.96%
Tax -4,349 -4,802 -2,496 -2,495 -1,937 -29 -3,173 5.39%
NP 10,777 5,506 3,887 981 545 0 6,922 7.65%
-
NP to SH 10,183 5,506 3,887 981 545 -2,285 6,922 6.64%
-
Tax Rate 28.75% 46.59% 39.10% 71.78% 78.04% 100.00% 31.43% -
Total Cost 136,021 133,755 115,590 87,971 83,306 97,321 104,906 4.42%
-
Net Worth 85,091 88,404 80,480 78,497 68,637 68,535 71,096 3.03%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 4,968 3,788 3,219 2,573 - - - -
Div Payout % 48.80% 68.81% 82.82% 262.35% - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 85,091 88,404 80,480 78,497 68,637 68,535 71,096 3.03%
NOSH 62,110 63,146 64,384 64,342 20,488 20,519 20,488 20.29%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 7.34% 3.95% 3.25% 1.10% 0.65% 0.00% 6.19% -
ROE 11.97% 6.23% 4.83% 1.25% 0.79% -3.33% 9.74% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 236.35 220.54 185.57 138.25 409.25 474.29 545.80 -13.01%
EPS 16.39 8.72 6.04 1.52 2.66 -11.14 34.85 -11.80%
DPS 8.00 6.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.25 1.22 3.35 3.34 3.47 -14.34%
Adjusted Per Share Value based on latest NOSH - 64,545
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 48.88 46.37 39.79 29.62 27.92 32.41 37.24 4.63%
EPS 3.39 1.83 1.29 0.33 0.18 -0.76 2.31 6.59%
DPS 1.65 1.26 1.07 0.86 0.00 0.00 0.00 -
NAPS 0.2834 0.2944 0.268 0.2614 0.2286 0.2282 0.2368 3.03%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 - - - -
Price 2.52 2.00 2.00 1.96 0.00 0.00 0.00 -
P/RPS 1.07 0.91 1.08 1.42 0.00 0.00 0.00 -
P/EPS 15.37 22.94 33.13 128.55 0.00 0.00 0.00 -
EY 6.51 4.36 3.02 0.78 0.00 0.00 0.00 -
DY 3.17 3.00 2.50 2.04 0.00 0.00 0.00 -
P/NAPS 1.84 1.43 1.60 1.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 26/06/06 28/06/05 29/06/04 02/07/03 28/06/02 20/07/01 28/06/00 -
Price 3.04 2.00 1.98 2.30 0.00 0.00 0.00 -
P/RPS 1.29 0.91 1.07 1.66 0.00 0.00 0.00 -
P/EPS 18.54 22.94 32.80 150.85 0.00 0.00 0.00 -
EY 5.39 4.36 3.05 0.66 0.00 0.00 0.00 -
DY 2.63 3.00 2.53 1.74 0.00 0.00 0.00 -
P/NAPS 2.22 1.43 1.58 1.89 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