[BESHOM] QoQ Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
20-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 20.59%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 461,781 468,176 496,130 498,148 403,987 380,824 356,880 18.79%
PBT 99,026 101,301 101,910 92,420 78,127 72,814 65,832 31.38%
Tax -23,911 -23,380 -23,470 -22,044 -18,927 -18,118 -15,116 35.87%
NP 75,115 77,921 78,440 70,376 59,200 54,696 50,716 30.02%
-
NP to SH 74,828 78,072 78,608 71,464 59,264 54,682 51,304 28.69%
-
Tax Rate 24.15% 23.08% 23.03% 23.85% 24.23% 24.88% 22.96% -
Total Cost 386,666 390,254 417,690 427,772 344,787 326,128 306,164 16.88%
-
Net Worth 307,924 319,139 298,196 306,936 283,722 266,555 261,181 11.63%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 58,099 34,815 34,741 - 46,322 12,877 19,346 108.57%
Div Payout % 77.64% 44.59% 44.20% - 78.16% 23.55% 37.71% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 307,924 319,139 298,196 306,936 283,722 266,555 261,181 11.63%
NOSH 300,263 300,157 300,113 289,562 298,653 193,156 202,190 30.25%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 16.27% 16.64% 15.81% 14.13% 14.65% 14.36% 14.21% -
ROE 24.30% 24.46% 26.36% 23.28% 20.89% 20.51% 19.64% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 158.96 161.37 171.37 172.03 139.54 197.16 184.46 -9.46%
EPS 25.76 26.91 27.16 24.68 20.47 28.31 26.52 -1.92%
DPS 20.00 12.00 12.00 0.00 16.00 6.67 10.00 58.94%
NAPS 1.06 1.10 1.03 1.06 0.98 1.38 1.35 -14.92%
Adjusted Per Share Value based on latest NOSH - 289,562
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 153.77 155.90 165.21 165.88 134.53 126.82 118.84 18.79%
EPS 24.92 26.00 26.18 23.80 19.74 18.21 17.08 28.72%
DPS 19.35 11.59 11.57 0.00 15.43 4.29 6.44 108.64%
NAPS 1.0254 1.0627 0.993 1.0221 0.9448 0.8876 0.8697 11.63%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 4.96 5.38 5.45 4.28 3.81 4.29 4.00 -
P/RPS 3.12 3.33 3.18 2.49 2.73 2.18 2.17 27.47%
P/EPS 19.26 19.99 20.07 17.34 18.61 15.15 15.08 17.76%
EY 5.19 5.00 4.98 5.77 5.37 6.60 6.63 -15.09%
DY 4.03 2.23 2.20 0.00 4.20 1.55 2.50 37.60%
P/NAPS 4.68 4.89 5.29 4.04 3.89 3.11 2.96 35.83%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 -
Price 4.85 4.70 5.47 4.70 3.90 3.30 3.94 -
P/RPS 3.05 2.91 3.19 2.73 2.79 1.67 2.14 26.72%
P/EPS 18.83 17.47 20.15 19.04 19.05 11.66 14.86 17.15%
EY 5.31 5.73 4.96 5.25 5.25 8.58 6.73 -14.65%
DY 4.12 2.55 2.19 0.00 4.10 2.02 2.54 38.17%
P/NAPS 4.58 4.27 5.31 4.43 3.98 2.39 2.92 35.10%

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