[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 9.08%
YoY- 21.56%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 356,880 314,648 297,629 279,306 257,926 221,504 239,851 30.17%
PBT 65,832 50,380 49,072 45,149 41,390 35,216 42,673 33.33%
Tax -15,116 -12,588 -12,507 -11,240 -10,280 -9,092 -12,249 14.97%
NP 50,716 37,792 36,565 33,909 31,110 26,124 30,424 40.37%
-
NP to SH 51,304 38,976 36,343 33,546 30,754 26,500 29,760 43.53%
-
Tax Rate 22.96% 24.99% 25.49% 24.90% 24.84% 25.82% 28.70% -
Total Cost 306,164 276,856 261,064 245,397 226,816 195,380 209,427 28.66%
-
Net Worth 261,181 267,330 258,479 249,263 247,513 259,918 254,163 1.82%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 19,346 - 29,151 10,385 15,591 - 29,326 -24.12%
Div Payout % 37.71% - 80.21% 30.96% 50.70% - 98.54% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 261,181 267,330 258,479 249,263 247,513 259,918 254,163 1.82%
NOSH 202,190 193,717 194,345 194,736 194,892 195,427 195,510 2.25%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 14.21% 12.01% 12.29% 12.14% 12.06% 11.79% 12.68% -
ROE 19.64% 14.58% 14.06% 13.46% 12.43% 10.20% 11.71% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 184.46 162.43 153.14 143.43 132.34 113.34 122.68 31.08%
EPS 26.52 20.12 12.47 17.23 15.78 13.56 15.22 44.55%
DPS 10.00 0.00 15.00 5.33 8.00 0.00 15.00 -23.59%
NAPS 1.35 1.38 1.33 1.28 1.27 1.33 1.30 2.53%
Adjusted Per Share Value based on latest NOSH - 194,900
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 118.84 104.78 99.11 93.01 85.89 73.76 79.87 30.17%
EPS 17.08 12.98 12.10 11.17 10.24 8.82 9.91 43.51%
DPS 6.44 0.00 9.71 3.46 5.19 0.00 9.77 -24.16%
NAPS 0.8697 0.8902 0.8607 0.8301 0.8242 0.8655 0.8464 1.81%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 4.00 2.92 2.54 2.35 2.38 2.25 2.35 -
P/RPS 2.17 1.80 1.66 1.64 1.80 1.99 1.92 8.46%
P/EPS 15.08 14.51 13.58 13.64 15.08 16.59 15.44 -1.55%
EY 6.63 6.89 7.36 7.33 6.63 6.03 6.48 1.53%
DY 2.50 0.00 5.91 2.27 3.36 0.00 6.38 -46.29%
P/NAPS 2.96 2.12 1.91 1.84 1.87 1.69 1.81 38.59%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 -
Price 3.94 3.41 2.73 2.37 2.32 2.29 2.23 -
P/RPS 2.14 2.10 1.78 1.65 1.75 2.02 1.82 11.34%
P/EPS 14.86 16.95 14.60 13.76 14.70 16.89 14.65 0.94%
EY 6.73 5.90 6.85 7.27 6.80 5.92 6.83 -0.97%
DY 2.54 0.00 5.49 2.25 3.45 0.00 6.73 -47.62%
P/NAPS 2.92 2.47 2.05 1.85 1.83 1.72 1.72 42.08%

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