[BESHOM] YoY 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- 215.53%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
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 59,276 39,360 34,501 29,956 25,355 19,573 19,476 20.37%
PBT 9,843 5,764 2,983 2,196 2,156 1,416 879 49.54%
Tax -2,855 -1,798 -973 -805 -1,076 -810 -417 37.77%
NP 6,988 3,966 2,010 1,391 1,080 606 462 57.22%
-
NP to SH 7,063 3,538 1,879 1,391 1,080 606 462 57.50%
-
Tax Rate 29.01% 31.19% 32.62% 36.66% 49.91% 57.20% 47.44% -
Total Cost 52,288 35,394 32,491 28,565 24,275 18,967 19,014 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 6.27% 3.81% 2.22% 1.70% 1.33% 0.77% 0.67% -
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 88.37 60.19 55.08 46.73 38.74 61.37 94.85 -1.17%
EPS 10.53 5.41 3.00 2.17 1.65 1.90 2.25 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 19.74 13.11 11.49 9.98 8.44 6.52 6.49 20.35%
EPS 2.35 1.18 0.63 0.46 0.36 0.20 0.15 58.15%
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 7.15 4.69 3.81 3.98 5.94 0.00 0.00 -
P/EPS 60.02 52.13 70.00 85.71 139.39 0.00 0.00 -
EY 1.67 1.92 1.43 1.17 0.72 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 6.11 4.49 3.61 4.24 5.63 0.00 0.00 -
P/EPS 51.28 49.91 66.33 91.24 132.12 0.00 0.00 -
EY 1.95 2.00 1.51 1.10 0.76 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