[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 2.59%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 215,020 199,136 253,423 255,894 240,568 218,732 266,529 -13.30%
PBT 36,192 33,636 53,149 54,113 52,866 47,180 63,930 -31.49%
Tax -8,814 -8,764 -12,278 -13,780 -13,626 -12,276 -15,919 -32.49%
NP 27,378 24,872 40,871 40,333 39,240 34,904 48,011 -31.16%
-
NP to SH 26,780 24,892 40,271 39,660 38,660 35,168 47,153 -31.34%
-
Tax Rate 24.35% 26.06% 23.10% 25.47% 25.77% 26.02% 24.90% -
Total Cost 187,642 174,264 212,552 215,561 201,328 183,828 218,518 -9.63%
-
Net Worth 247,381 259,128 255,938 244,263 258,390 248,383 241,112 1.72%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 15,706 - 27,562 - 15,779 - 15,810 -0.43%
Div Payout % 58.65% - 68.44% - 40.82% - 33.53% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 247,381 259,128 255,938 244,263 258,390 248,383 241,112 1.72%
NOSH 196,334 196,309 196,875 196,986 197,244 197,130 197,633 -0.43%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.73% 12.49% 16.13% 15.76% 16.31% 15.96% 18.01% -
ROE 10.83% 9.61% 15.73% 16.24% 14.96% 14.16% 19.56% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 109.52 101.44 128.72 129.90 121.96 110.96 134.86 -12.92%
EPS 13.64 12.68 20.46 20.13 19.60 17.84 23.86 -31.04%
DPS 8.00 0.00 14.00 0.00 8.00 0.00 8.00 0.00%
NAPS 1.26 1.32 1.30 1.24 1.31 1.26 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 196,918
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 70.90 65.66 83.56 84.37 79.32 72.12 87.88 -13.30%
EPS 8.83 8.21 13.28 13.08 12.75 11.60 15.55 -31.35%
DPS 5.18 0.00 9.09 0.00 5.20 0.00 5.21 -0.38%
NAPS 0.8157 0.8544 0.8439 0.8054 0.852 0.819 0.795 1.72%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.59 2.61 2.50 2.53 2.79 2.68 2.29 -
P/RPS 2.36 2.57 1.94 1.95 2.29 2.42 1.70 24.37%
P/EPS 18.99 20.58 12.22 12.57 14.23 15.02 9.60 57.38%
EY 5.27 4.86 8.18 7.96 7.03 6.66 10.42 -36.44%
DY 3.09 0.00 5.60 0.00 2.87 0.00 3.49 -7.77%
P/NAPS 2.06 1.98 1.92 2.04 2.13 2.13 1.88 6.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 -
Price 2.19 2.69 2.53 2.48 2.62 2.74 2.62 -
P/RPS 2.00 2.65 1.97 1.91 2.15 2.47 1.94 2.04%
P/EPS 16.06 21.21 12.37 12.32 13.37 15.36 10.98 28.76%
EY 6.23 4.71 8.08 8.12 7.48 6.51 9.11 -22.32%
DY 3.65 0.00 5.53 0.00 3.05 0.00 3.05 12.68%
P/NAPS 1.74 2.04 1.95 2.00 2.00 2.17 2.15 -13.12%

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