[BESHOM] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 43.14%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 237,104 157,440 138,004 119,824 101,420 78,292 77,904 20.37%
PBT 39,372 23,056 11,932 8,784 8,624 5,664 3,516 49.54%
Tax -11,420 -7,192 -3,892 -3,220 -4,304 -3,240 -1,668 37.77%
NP 27,952 15,864 8,040 5,564 4,320 2,424 1,848 57.22%
-
NP to SH 28,252 14,152 7,516 5,564 4,320 2,424 1,848 57.50%
-
Tax Rate 29.01% 31.19% 32.62% 36.66% 49.91% 57.20% 47.44% -
Total Cost 209,152 141,576 129,964 114,260 97,100 75,868 76,056 18.35%
-
Net Worth 112,686 92,864 84,555 82,049 81,163 79,098 69,197 8.46%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 112,686 92,864 84,555 82,049 81,163 79,098 69,197 8.46%
NOSH 67,075 65,397 62,633 64,101 65,454 31,894 20,533 21.79%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 11.79% 10.08% 5.83% 4.64% 4.26% 3.10% 2.37% -
ROE 25.07% 15.24% 8.89% 6.78% 5.32% 3.06% 2.67% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 353.49 240.74 220.34 186.93 154.95 245.47 379.40 -1.17%
EPS 42.12 21.64 12.00 8.68 6.60 7.60 9.00 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.42 1.35 1.28 1.24 2.48 3.37 -10.94%
Adjusted Per Share Value based on latest NOSH - 64,101
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 78.96 52.43 45.96 39.90 33.77 26.07 25.94 20.37%
EPS 9.41 4.71 2.50 1.85 1.44 0.81 0.62 57.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3752 0.3092 0.2816 0.2732 0.2703 0.2634 0.2304 8.46%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - - -
Price 6.32 2.82 2.10 1.86 2.30 0.00 0.00 -
P/RPS 1.79 1.17 0.95 1.00 1.48 0.00 0.00 -
P/EPS 15.00 13.03 17.50 21.43 34.85 0.00 0.00 -
EY 6.66 7.67 5.71 4.67 2.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 1.99 1.56 1.45 1.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 29/09/06 28/09/05 24/09/04 30/09/03 18/09/02 27/09/01 -
Price 5.40 2.70 1.99 1.98 2.18 0.00 0.00 -
P/RPS 1.53 1.12 0.90 1.06 1.41 0.00 0.00 -
P/EPS 12.82 12.48 16.58 22.81 33.03 0.00 0.00 -
EY 7.80 8.01 6.03 4.38 3.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 1.90 1.47 1.55 1.76 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