[BESHOM] YoY TTM Result on 31-Jan-2005 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.48%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 296,992 167,519 146,336 134,278 111,341 88,369 81,979 23.91%
PBT 51,477 23,277 13,088 8,184 6,513 4,451 -1,871 -
Tax -13,829 -6,162 -4,537 -4,427 -2,844 -2,717 3,066 -
NP 37,648 17,115 8,551 3,757 3,669 1,734 1,195 77.67%
-
NP to SH 34,517 16,059 8,111 3,757 3,669 1,734 -3,418 -
-
Tax Rate 26.86% 26.47% 34.67% 54.09% 43.67% 61.04% - -
Total Cost 259,344 150,404 137,785 130,521 107,672 86,635 80,784 21.44%
-
Net Worth 115,770 98,946 91,028 82,531 82,073 82,273 61,410 11.14%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 13,895 8,234 3,771 3,212 2,581 - - -
Div Payout % 40.26% 51.28% 46.50% 85.50% 70.37% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 115,770 98,946 91,028 82,531 82,073 82,273 61,410 11.14%
NOSH 73,738 65,527 61,923 63,485 64,624 64,782 20,470 23.79%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 12.68% 10.22% 5.84% 2.80% 3.30% 1.96% 1.46% -
ROE 29.82% 16.23% 8.91% 4.55% 4.47% 2.11% -5.57% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 402.76 255.65 236.32 211.51 172.29 136.41 400.48 0.09%
EPS 46.81 24.51 13.10 5.92 5.68 2.68 -16.70 -
DPS 18.84 12.57 6.00 5.00 4.00 0.00 0.00 -
NAPS 1.57 1.51 1.47 1.30 1.27 1.27 3.00 -10.22%
Adjusted Per Share Value based on latest NOSH - 63,485
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 98.90 55.78 48.73 44.71 37.08 29.43 27.30 23.91%
EPS 11.49 5.35 2.70 1.25 1.22 0.58 -1.14 -
DPS 4.63 2.74 1.26 1.07 0.86 0.00 0.00 -
NAPS 0.3855 0.3295 0.3031 0.2748 0.2733 0.274 0.2045 11.13%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - -
Price 1.44 3.80 2.20 2.00 2.20 1.94 0.00 -
P/RPS 0.36 1.49 0.93 0.95 1.28 1.42 0.00 -
P/EPS 3.08 15.51 16.80 33.80 38.75 72.48 0.00 -
EY 32.51 6.45 5.95 2.96 2.58 1.38 0.00 -
DY 13.09 3.31 2.73 2.50 1.82 0.00 0.00 -
P/NAPS 0.92 2.52 1.50 1.54 1.73 1.53 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 20/03/07 30/03/06 30/03/05 29/03/04 27/03/03 29/03/02 -
Price 1.44 3.84 2.40 1.94 2.28 1.87 0.00 -
P/RPS 0.36 1.50 1.02 0.92 1.32 1.37 0.00 -
P/EPS 3.08 15.67 18.32 32.78 40.16 69.86 0.00 -
EY 32.51 6.38 5.46 3.05 2.49 1.43 0.00 -
DY 13.09 3.27 2.50 2.58 1.75 0.00 0.00 -
P/NAPS 0.92 2.54 1.63 1.49 1.80 1.47 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