[BESHOM] YoY Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -42.73%
YoY- 296.23%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 189,346 146,798 139,261 119,477 88,952 83,851 97,321 11.72%
PBT 30,608 15,126 10,308 6,383 3,476 2,482 29 218.91%
Tax -8,494 -4,349 -4,802 -2,496 -2,495 -1,937 -29 157.59%
NP 22,114 10,777 5,506 3,887 981 545 0 -
-
NP to SH 21,384 10,183 5,506 3,887 981 545 -2,285 -
-
Tax Rate 27.75% 28.75% 46.59% 39.10% 71.78% 78.04% 100.00% -
Total Cost 167,232 136,021 133,755 115,590 87,971 83,306 97,321 9.43%
-
Net Worth 102,952 85,091 88,404 80,480 78,497 68,637 68,535 7.01%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 11,803 4,968 3,788 3,219 2,573 - - -
Div Payout % 55.20% 48.80% 68.81% 82.82% 262.35% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 102,952 85,091 88,404 80,480 78,497 68,637 68,535 7.01%
NOSH 65,574 62,110 63,146 64,384 64,342 20,488 20,519 21.35%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 11.68% 7.34% 3.95% 3.25% 1.10% 0.65% 0.00% -
ROE 20.77% 11.97% 6.23% 4.83% 1.25% 0.79% -3.33% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 288.75 236.35 220.54 185.57 138.25 409.25 474.29 -7.93%
EPS 32.61 16.39 8.72 6.04 1.52 2.66 -11.14 -
DPS 18.00 8.00 6.00 5.00 4.00 0.00 0.00 -
NAPS 1.57 1.37 1.40 1.25 1.22 3.35 3.34 -11.81%
Adjusted Per Share Value based on latest NOSH - 64,242
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 63.05 48.88 46.37 39.79 29.62 27.92 32.41 11.72%
EPS 7.12 3.39 1.83 1.29 0.33 0.18 -0.76 -
DPS 3.93 1.65 1.26 1.07 0.86 0.00 0.00 -
NAPS 0.3428 0.2834 0.2944 0.268 0.2614 0.2286 0.2282 7.01%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - - -
Price 4.44 2.52 2.00 2.00 1.96 0.00 0.00 -
P/RPS 1.54 1.07 0.91 1.08 1.42 0.00 0.00 -
P/EPS 13.62 15.37 22.94 33.13 128.55 0.00 0.00 -
EY 7.34 6.51 4.36 3.02 0.78 0.00 0.00 -
DY 4.05 3.17 3.00 2.50 2.04 0.00 0.00 -
P/NAPS 2.83 1.84 1.43 1.60 1.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 15/06/07 26/06/06 28/06/05 29/06/04 02/07/03 28/06/02 20/07/01 -
Price 5.70 3.04 2.00 1.98 2.30 0.00 0.00 -
P/RPS 1.97 1.29 0.91 1.07 1.66 0.00 0.00 -
P/EPS 17.48 18.54 22.94 32.80 150.85 0.00 0.00 -
EY 5.72 5.39 4.36 3.05 0.66 0.00 0.00 -
DY 3.16 2.63 3.00 2.53 1.74 0.00 0.00 -
P/NAPS 3.63 2.22 1.43 1.58 1.89 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