[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 16.05%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 314,648 297,629 279,306 257,926 221,504 239,851 225,960 24.72%
PBT 50,380 49,072 45,149 41,390 35,216 42,673 36,748 23.43%
Tax -12,588 -12,507 -11,240 -10,280 -9,092 -12,249 -9,070 24.44%
NP 37,792 36,565 33,909 31,110 26,124 30,424 27,677 23.10%
-
NP to SH 38,976 36,343 33,546 30,754 26,500 29,760 27,597 25.90%
-
Tax Rate 24.99% 25.49% 24.90% 24.84% 25.82% 28.70% 24.68% -
Total Cost 276,856 261,064 245,397 226,816 195,380 209,427 198,282 24.94%
-
Net Worth 267,330 258,479 249,263 247,513 259,918 254,163 246,731 5.49%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 29,151 10,385 15,591 - 29,326 10,443 -
Div Payout % - 80.21% 30.96% 50.70% - 98.54% 37.84% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 267,330 258,479 249,263 247,513 259,918 254,163 246,731 5.49%
NOSH 193,717 194,345 194,736 194,892 195,427 195,510 195,818 -0.71%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 12.01% 12.29% 12.14% 12.06% 11.79% 12.68% 12.25% -
ROE 14.58% 14.06% 13.46% 12.43% 10.20% 11.71% 11.19% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 162.43 153.14 143.43 132.34 113.34 122.68 115.39 25.62%
EPS 20.12 12.47 17.23 15.78 13.56 15.22 14.09 26.83%
DPS 0.00 15.00 5.33 8.00 0.00 15.00 5.33 -
NAPS 1.38 1.33 1.28 1.27 1.33 1.30 1.26 6.25%
Adjusted Per Share Value based on latest NOSH - 195,196
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 104.78 99.11 93.01 85.89 73.76 79.87 75.25 24.71%
EPS 12.98 12.10 11.17 10.24 8.82 9.91 9.19 25.91%
DPS 0.00 9.71 3.46 5.19 0.00 9.77 3.48 -
NAPS 0.8902 0.8607 0.8301 0.8242 0.8655 0.8464 0.8216 5.49%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.92 2.54 2.35 2.38 2.25 2.35 2.40 -
P/RPS 1.80 1.66 1.64 1.80 1.99 1.92 2.08 -9.19%
P/EPS 14.51 13.58 13.64 15.08 16.59 15.44 17.03 -10.13%
EY 6.89 7.36 7.33 6.63 6.03 6.48 5.87 11.28%
DY 0.00 5.91 2.27 3.36 0.00 6.38 2.22 -
P/NAPS 2.12 1.91 1.84 1.87 1.69 1.81 1.90 7.58%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 24/03/15 -
Price 3.41 2.73 2.37 2.32 2.29 2.23 2.36 -
P/RPS 2.10 1.78 1.65 1.75 2.02 1.82 2.05 1.62%
P/EPS 16.95 14.60 13.76 14.70 16.89 14.65 16.75 0.79%
EY 5.90 6.85 7.27 6.80 5.92 6.83 5.97 -0.78%
DY 0.00 5.49 2.25 3.45 0.00 6.73 2.26 -
P/NAPS 2.47 2.05 1.85 1.83 1.72 1.72 1.87 20.40%

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