[BESHOM] YoY 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- -36.9%
YoY- 108.19%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
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 51,401 36,516 35,332 31,359 24,078 21,258 25,399 12.46%
PBT 7,504 4,094 2,050 1,964 1,358 962 1,238 35.01%
Tax -2,265 -1,327 -939 -413 -613 -483 -615 24.25%
NP 5,239 2,767 1,111 1,551 745 479 623 42.57%
-
NP to SH 4,967 2,607 1,111 1,551 745 479 623 41.31%
-
Tax Rate 30.18% 32.41% 45.80% 21.03% 45.14% 50.21% 49.68% -
Total Cost 46,162 33,749 34,221 29,808 23,333 20,779 24,776 10.92%
-
Net Worth 98,946 91,028 82,531 82,073 82,273 69,598 73,366 5.10%
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 98,946 91,028 82,531 82,073 82,273 69,598 73,366 5.10%
NOSH 65,527 61,923 63,485 64,624 64,782 20,470 20,493 21.36%
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 10.19% 7.58% 3.14% 4.95% 3.09% 2.25% 2.45% -
ROE 5.02% 2.86% 1.35% 1.89% 0.91% 0.69% 0.85% -
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 78.44 58.97 55.65 48.52 37.17 103.85 123.94 -7.33%
EPS 7.58 4.21 1.75 2.40 1.15 2.34 3.04 16.44%
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 17.12 12.16 11.77 10.44 8.02 7.08 8.46 12.46%
EPS 1.65 0.87 0.37 0.52 0.25 0.16 0.21 40.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3295 0.3031 0.2748 0.2733 0.274 0.2318 0.2443 5.11%
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 4.84 3.73 3.59 4.53 5.22 0.00 0.00 -
P/EPS 50.13 52.26 114.29 91.67 168.70 0.00 0.00 -
EY 1.99 1.91 0.88 1.09 0.59 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 4.90 4.07 3.49 4.70 5.03 0.00 0.00 -
P/EPS 50.66 57.01 110.86 95.00 162.61 0.00 0.00 -
EY 1.97 1.75 0.90 1.05 0.61 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