[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 1.54%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 225,960 215,020 199,136 253,423 255,894 240,568 218,732 2.18%
PBT 36,748 36,192 33,636 53,149 54,113 52,866 47,180 -15.30%
Tax -9,070 -8,814 -8,764 -12,278 -13,780 -13,626 -12,276 -18.22%
NP 27,677 27,378 24,872 40,871 40,333 39,240 34,904 -14.29%
-
NP to SH 27,597 26,780 24,892 40,271 39,660 38,660 35,168 -14.88%
-
Tax Rate 24.68% 24.35% 26.06% 23.10% 25.47% 25.77% 26.02% -
Total Cost 198,282 187,642 174,264 212,552 215,561 201,328 183,828 5.16%
-
Net Worth 246,731 247,381 259,128 255,938 244,263 258,390 248,383 -0.44%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 10,443 15,706 - 27,562 - 15,779 - -
Div Payout % 37.84% 58.65% - 68.44% - 40.82% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 246,731 247,381 259,128 255,938 244,263 258,390 248,383 -0.44%
NOSH 195,818 196,334 196,309 196,875 196,986 197,244 197,130 -0.44%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.25% 12.73% 12.49% 16.13% 15.76% 16.31% 15.96% -
ROE 11.19% 10.83% 9.61% 15.73% 16.24% 14.96% 14.16% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 115.39 109.52 101.44 128.72 129.90 121.96 110.96 2.63%
EPS 14.09 13.64 12.68 20.46 20.13 19.60 17.84 -14.52%
DPS 5.33 8.00 0.00 14.00 0.00 8.00 0.00 -
NAPS 1.26 1.26 1.32 1.30 1.24 1.31 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 196,893
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 75.25 71.60 66.31 84.39 85.21 80.11 72.84 2.18%
EPS 9.19 8.92 8.29 13.41 13.21 12.87 11.71 -14.88%
DPS 3.48 5.23 0.00 9.18 0.00 5.25 0.00 -
NAPS 0.8216 0.8238 0.8629 0.8523 0.8134 0.8604 0.8271 -0.44%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.40 2.59 2.61 2.50 2.53 2.79 2.68 -
P/RPS 2.08 2.36 2.57 1.94 1.95 2.29 2.42 -9.57%
P/EPS 17.03 18.99 20.58 12.22 12.57 14.23 15.02 8.70%
EY 5.87 5.27 4.86 8.18 7.96 7.03 6.66 -8.05%
DY 2.22 3.09 0.00 5.60 0.00 2.87 0.00 -
P/NAPS 1.90 2.06 1.98 1.92 2.04 2.13 2.13 -7.31%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 -
Price 2.36 2.19 2.69 2.53 2.48 2.62 2.74 -
P/RPS 2.05 2.00 2.65 1.97 1.91 2.15 2.47 -11.65%
P/EPS 16.75 16.06 21.21 12.37 12.32 13.37 15.36 5.92%
EY 5.97 6.23 4.71 8.08 8.12 7.48 6.51 -5.59%
DY 2.26 3.65 0.00 5.53 0.00 3.05 0.00 -
P/NAPS 1.87 1.74 2.04 1.95 2.00 2.00 2.17 -9.41%

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