[BESHOM] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 5.89%
YoY- 295.62%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 189,346 146,798 138,881 119,476 88,953 83,776 97,321 11.72%
PBT 30,609 15,127 10,307 6,382 3,477 2,392 28 220.78%
Tax -8,494 -4,349 -4,802 -2,497 -2,495 -1,865 2,298 -
NP 22,115 10,778 5,505 3,885 982 527 2,326 45.52%
-
NP to SH 18,410 10,183 5,505 3,885 982 527 -2,287 -
-
Tax Rate 27.75% 28.75% 46.59% 39.13% 71.76% 77.97% -8,207.14% -
Total Cost 167,231 136,020 133,376 115,591 87,971 83,249 94,995 9.87%
-
Net Worth 65,578 62,059 62,857 80,303 78,745 68,802 68,474 -0.71%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 11,795 4,964 3,771 3,212 2,581 - - -
Div Payout % 64.07% 48.76% 68.51% 82.68% 262.91% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 65,578 62,059 62,857 80,303 78,745 68,802 68,474 -0.71%
NOSH 65,578 62,059 62,857 64,242 64,545 20,537 20,501 21.37%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 11.68% 7.34% 3.96% 3.25% 1.10% 0.63% 2.39% -
ROE 28.07% 16.41% 8.76% 4.84% 1.25% 0.77% -3.34% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 288.73 236.54 220.95 185.98 137.81 407.91 474.71 -7.94%
EPS 28.07 16.41 8.76 6.05 1.52 2.57 -11.16 -
DPS 18.00 8.00 6.00 5.00 4.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.25 1.22 3.35 3.34 -18.20%
Adjusted Per Share Value based on latest NOSH - 64,242
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 63.05 48.88 46.25 39.79 29.62 27.90 32.41 11.72%
EPS 6.13 3.39 1.83 1.29 0.33 0.18 -0.76 -
DPS 3.93 1.65 1.26 1.07 0.86 0.00 0.00 -
NAPS 0.2184 0.2067 0.2093 0.2674 0.2622 0.2291 0.228 -0.71%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - - -
Price 4.44 2.52 2.00 2.00 1.96 0.00 0.00 -
P/RPS 1.54 1.07 0.91 1.08 1.42 0.00 0.00 -
P/EPS 15.82 15.36 22.84 33.07 128.83 0.00 0.00 -
EY 6.32 6.51 4.38 3.02 0.78 0.00 0.00 -
DY 4.05 3.17 3.00 2.50 2.04 0.00 0.00 -
P/NAPS 4.44 2.52 2.00 1.60 1.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 15/06/07 26/06/06 28/06/05 29/06/04 02/07/03 28/06/02 20/07/01 -
Price 5.70 3.04 2.00 1.98 2.30 0.00 0.00 -
P/RPS 1.97 1.29 0.91 1.06 1.67 0.00 0.00 -
P/EPS 20.30 18.53 22.84 32.74 151.18 0.00 0.00 -
EY 4.93 5.40 4.38 3.05 0.66 0.00 0.00 -
DY 3.16 2.63 3.00 2.53 1.74 0.00 0.00 -
P/NAPS 5.70 3.04 2.00 1.58 1.89 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