[BESHOM] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 7.24%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 403,987 380,824 356,880 314,648 297,629 279,306 257,926 34.90%
PBT 78,127 72,814 65,832 50,380 49,072 45,149 41,390 52.79%
Tax -18,927 -18,118 -15,116 -12,588 -12,507 -11,240 -10,280 50.27%
NP 59,200 54,696 50,716 37,792 36,565 33,909 31,110 53.62%
-
NP to SH 59,264 54,682 51,304 38,976 36,343 33,546 30,754 54.91%
-
Tax Rate 24.23% 24.88% 22.96% 24.99% 25.49% 24.90% 24.84% -
Total Cost 344,787 326,128 306,164 276,856 261,064 245,397 226,816 32.23%
-
Net Worth 283,722 266,555 261,181 267,330 258,479 249,263 247,513 9.53%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 46,322 12,877 19,346 - 29,151 10,385 15,591 106.80%
Div Payout % 78.16% 23.55% 37.71% - 80.21% 30.96% 50.70% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 283,722 266,555 261,181 267,330 258,479 249,263 247,513 9.53%
NOSH 298,653 193,156 202,190 193,717 194,345 194,736 194,892 32.95%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 14.65% 14.36% 14.21% 12.01% 12.29% 12.14% 12.06% -
ROE 20.89% 20.51% 19.64% 14.58% 14.06% 13.46% 12.43% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 139.54 197.16 184.46 162.43 153.14 143.43 132.34 3.59%
EPS 20.47 28.31 26.52 20.12 12.47 17.23 15.78 18.96%
DPS 16.00 6.67 10.00 0.00 15.00 5.33 8.00 58.80%
NAPS 0.98 1.38 1.35 1.38 1.33 1.28 1.27 -15.88%
Adjusted Per Share Value based on latest NOSH - 193,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 133.20 125.56 117.67 103.74 98.13 92.09 85.04 34.90%
EPS 19.54 18.03 16.92 12.85 11.98 11.06 10.14 54.91%
DPS 15.27 4.25 6.38 0.00 9.61 3.42 5.14 106.79%
NAPS 0.9355 0.8789 0.8612 0.8814 0.8522 0.8219 0.8161 9.53%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.81 4.29 4.00 2.92 2.54 2.35 2.38 -
P/RPS 2.73 2.18 2.17 1.80 1.66 1.64 1.80 32.03%
P/EPS 18.61 15.15 15.08 14.51 13.58 13.64 15.08 15.06%
EY 5.37 6.60 6.63 6.89 7.36 7.33 6.63 -13.12%
DY 4.20 1.55 2.50 0.00 5.91 2.27 3.36 16.05%
P/NAPS 3.89 3.11 2.96 2.12 1.91 1.84 1.87 63.02%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 -
Price 3.90 3.30 3.94 3.41 2.73 2.37 2.32 -
P/RPS 2.79 1.67 2.14 2.10 1.78 1.65 1.75 36.51%
P/EPS 19.05 11.66 14.86 16.95 14.60 13.76 14.70 18.88%
EY 5.25 8.58 6.73 5.90 6.85 7.27 6.80 -15.85%
DY 4.10 2.02 2.54 0.00 5.49 2.25 3.45 12.20%
P/NAPS 3.98 2.39 2.92 2.47 2.05 1.85 1.83 67.94%

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