[BESHOM] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -4.09%
YoY- 112.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 176,837 149,209 139,776 119,534 89,681 83,558 104,014 9.24%
PBT 27,226 16,360 12,654 10,250 6,201 3,457 5,990 28.68%
Tax -8,102 -5,685 -6,038 -3,464 -3,000 -1,864 -2,886 18.76%
NP 19,124 10,674 6,616 6,786 3,201 1,593 3,104 35.37%
-
NP to SH 17,924 10,089 6,616 6,786 3,201 1,593 3,104 33.92%
-
Tax Rate 29.76% 34.75% 47.72% 33.80% 48.38% 53.92% 48.18% -
Total Cost 157,713 138,534 133,160 112,748 86,480 81,965 100,910 7.72%
-
Net Worth 98,970 90,952 82,594 82,138 81,969 69,691 73,429 5.09%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 98,970 90,952 82,594 82,138 81,969 69,691 73,429 5.09%
NOSH 65,543 61,872 63,533 64,675 64,543 20,497 20,511 21.35%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 10.81% 7.15% 4.73% 5.68% 3.57% 1.91% 2.98% -
ROE 18.11% 11.09% 8.01% 8.26% 3.91% 2.29% 4.23% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 269.80 241.16 220.00 184.82 138.95 407.65 507.12 -9.97%
EPS 27.35 16.31 10.41 10.49 4.96 7.77 15.13 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.30 1.27 1.27 3.40 3.58 -13.39%
Adjusted Per Share Value based on latest NOSH - 64,624
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 58.89 49.69 46.55 39.81 29.86 27.83 34.64 9.24%
EPS 5.97 3.36 2.20 2.26 1.07 0.53 1.03 34.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3296 0.3029 0.275 0.2735 0.273 0.2321 0.2445 5.10%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 3.80 2.20 2.00 2.20 1.94 0.00 0.00 -
P/RPS 1.41 0.91 0.91 1.19 1.40 0.00 0.00 -
P/EPS 13.90 13.49 19.21 20.97 39.11 0.00 0.00 -
EY 7.20 7.41 5.21 4.77 2.56 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.50 1.54 1.73 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 20/03/07 30/03/06 30/03/05 29/03/04 27/03/03 29/03/02 29/03/01 -
Price 3.84 2.40 1.94 2.28 1.87 0.00 0.00 -
P/RPS 1.42 1.00 0.88 1.23 1.35 0.00 0.00 -
P/EPS 14.04 14.72 18.63 21.73 37.70 0.00 0.00 -
EY 7.12 6.79 5.37 4.60 2.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.63 1.49 1.80 1.47 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