[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 7.58%
YoY- -30.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 221,504 239,851 225,960 215,020 199,136 253,423 255,894 -9.19%
PBT 35,216 42,673 36,748 36,192 33,636 53,149 54,113 -24.96%
Tax -9,092 -12,249 -9,070 -8,814 -8,764 -12,278 -13,780 -24.26%
NP 26,124 30,424 27,677 27,378 24,872 40,871 40,333 -25.19%
-
NP to SH 26,500 29,760 27,597 26,780 24,892 40,271 39,660 -23.62%
-
Tax Rate 25.82% 28.70% 24.68% 24.35% 26.06% 23.10% 25.47% -
Total Cost 195,380 209,427 198,282 187,642 174,264 212,552 215,561 -6.35%
-
Net Worth 259,918 254,163 246,731 247,381 259,128 255,938 244,263 4.24%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 29,326 10,443 15,706 - 27,562 - -
Div Payout % - 98.54% 37.84% 58.65% - 68.44% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 259,918 254,163 246,731 247,381 259,128 255,938 244,263 4.24%
NOSH 195,427 195,510 195,818 196,334 196,309 196,875 196,986 -0.52%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 11.79% 12.68% 12.25% 12.73% 12.49% 16.13% 15.76% -
ROE 10.20% 11.71% 11.19% 10.83% 9.61% 15.73% 16.24% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 113.34 122.68 115.39 109.52 101.44 128.72 129.90 -8.71%
EPS 13.56 15.22 14.09 13.64 12.68 20.46 20.13 -23.21%
DPS 0.00 15.00 5.33 8.00 0.00 14.00 0.00 -
NAPS 1.33 1.30 1.26 1.26 1.32 1.30 1.24 4.79%
Adjusted Per Share Value based on latest NOSH - 196,356
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 73.76 79.87 75.25 71.60 66.31 84.39 85.21 -9.19%
EPS 8.82 9.91 9.19 8.92 8.29 13.41 13.21 -23.66%
DPS 0.00 9.77 3.48 5.23 0.00 9.18 0.00 -
NAPS 0.8655 0.8464 0.8216 0.8238 0.8629 0.8523 0.8134 4.23%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.25 2.35 2.40 2.59 2.61 2.50 2.53 -
P/RPS 1.99 1.92 2.08 2.36 2.57 1.94 1.95 1.36%
P/EPS 16.59 15.44 17.03 18.99 20.58 12.22 12.57 20.38%
EY 6.03 6.48 5.87 5.27 4.86 8.18 7.96 -16.94%
DY 0.00 6.38 2.22 3.09 0.00 5.60 0.00 -
P/NAPS 1.69 1.81 1.90 2.06 1.98 1.92 2.04 -11.82%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 26/03/14 -
Price 2.29 2.23 2.36 2.19 2.69 2.53 2.48 -
P/RPS 2.02 1.82 2.05 2.00 2.65 1.97 1.91 3.81%
P/EPS 16.89 14.65 16.75 16.06 21.21 12.37 12.32 23.48%
EY 5.92 6.83 5.97 6.23 4.71 8.08 8.12 -19.04%
DY 0.00 6.73 2.26 3.65 0.00 5.53 0.00 -
P/NAPS 1.72 1.72 1.87 1.74 2.04 1.95 2.00 -9.59%

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