[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 173.43%
YoY- 131.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 75,391 69,499 58,291 43,184 41,411 52,612 55,436 -0.32%
PBT 8,176 7,441 5,724 3,294 1,631 3,255 5,462 -0.42%
Tax -2,937 -3,591 -2,186 -1,637 -915 -1,550 -1,783 -0.52%
NP 5,239 3,850 3,538 1,657 716 1,705 3,679 -0.37%
-
NP to SH 4,960 3,850 3,538 1,657 716 1,705 3,679 -0.31%
-
Tax Rate 35.92% 48.26% 38.19% 49.70% 56.10% 47.62% 32.64% -
Total Cost 70,152 65,649 54,753 41,527 40,695 50,907 51,757 -0.32%
-
Net Worth 87,017 83,640 83,247 80,610 69,343 72,836 67,520 -0.26%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 87,017 83,640 83,247 80,610 69,343 72,836 67,520 -0.26%
NOSH 62,155 63,847 65,036 63,976 20,515 20,517 19,800 -1.20%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 6.95% 5.54% 6.07% 3.84% 1.73% 3.24% 6.64% -
ROE 5.70% 4.60% 4.25% 2.06% 1.03% 2.34% 5.45% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 121.29 108.85 89.63 67.50 201.85 256.43 279.97 0.89%
EPS 7.98 6.03 5.44 2.59 3.49 8.31 18.58 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.31 1.28 1.26 3.38 3.55 3.41 0.95%
Adjusted Per Share Value based on latest NOSH - 64,085
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 25.11 23.14 19.41 14.38 13.79 17.52 18.46 -0.32%
EPS 1.65 1.28 1.18 0.55 0.24 0.57 1.23 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.2785 0.2772 0.2684 0.2309 0.2425 0.2248 -0.26%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 - - - - -
Price 2.12 2.02 2.38 0.00 0.00 0.00 0.00 -
P/RPS 1.75 1.86 2.66 0.00 0.00 0.00 0.00 -100.00%
P/EPS 26.57 33.50 43.75 0.00 0.00 0.00 0.00 -100.00%
EY 3.76 2.99 2.29 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 1.51 1.54 1.86 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/12/05 24/12/04 30/12/03 23/12/02 27/12/01 20/12/00 30/12/99 -
Price 2.04 1.99 2.20 0.00 0.00 0.00 0.00 -
P/RPS 1.68 1.83 2.45 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.56 33.00 40.44 0.00 0.00 0.00 0.00 -100.00%
EY 3.91 3.03 2.47 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 1.46 1.52 1.72 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