[BESHOM] YoY Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 344.77%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 138,004 119,824 101,420 78,292 77,904 99,000 101,596 -0.32%
PBT 11,932 8,784 8,624 5,664 3,516 2,784 8,472 -0.36%
Tax -3,892 -3,220 -4,304 -3,240 -1,668 -1,592 -2,672 -0.39%
NP 8,040 5,564 4,320 2,424 1,848 1,192 5,800 -0.34%
-
NP to SH 7,516 5,564 4,320 2,424 1,848 1,192 5,800 -0.27%
-
Tax Rate 32.62% 36.66% 49.91% 57.20% 47.44% 57.18% 31.54% -
Total Cost 129,964 114,260 97,100 75,868 76,056 97,808 95,796 -0.32%
-
Net Worth 84,555 82,049 81,163 79,098 69,197 71,519 59,475 -0.37%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 84,555 82,049 81,163 79,098 69,197 71,519 59,475 -0.37%
NOSH 62,633 64,101 65,454 31,894 20,533 20,551 19,825 -1.21%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 5.83% 4.64% 4.26% 3.10% 2.37% 1.20% 5.71% -
ROE 8.89% 6.78% 5.32% 3.06% 2.67% 1.67% 9.75% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 220.34 186.93 154.95 245.47 379.40 481.71 512.46 0.90%
EPS 12.00 8.68 6.60 7.60 9.00 5.80 29.28 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.24 2.48 3.37 3.48 3.00 0.85%
Adjusted Per Share Value based on latest NOSH - 31,894
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 45.96 39.90 33.77 26.07 25.94 32.97 33.83 -0.32%
EPS 2.50 1.85 1.44 0.81 0.62 0.40 1.93 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2816 0.2732 0.2703 0.2634 0.2304 0.2382 0.1981 -0.37%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 - - - - -
Price 2.10 1.86 2.30 0.00 0.00 0.00 0.00 -
P/RPS 0.95 1.00 1.48 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.50 21.43 34.85 0.00 0.00 0.00 0.00 -100.00%
EY 5.71 4.67 2.87 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.45 1.85 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 28/09/05 24/09/04 30/09/03 18/09/02 27/09/01 26/09/00 27/09/99 -
Price 1.99 1.98 2.18 0.00 0.00 0.00 0.00 -
P/RPS 0.90 1.06 1.41 0.00 0.00 0.00 0.00 -100.00%
P/EPS 16.58 22.81 33.03 0.00 0.00 0.00 0.00 -100.00%
EY 6.03 4.38 3.03 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.55 1.76 0.00 0.00 0.00 0.00 -100.00%

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