[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 31.63%
YoY- 66.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 498,148 403,987 380,824 356,880 314,648 297,629 279,306 47.12%
PBT 92,420 78,127 72,814 65,832 50,380 49,072 45,149 61.28%
Tax -22,044 -18,927 -18,118 -15,116 -12,588 -12,507 -11,240 56.74%
NP 70,376 59,200 54,696 50,716 37,792 36,565 33,909 62.77%
-
NP to SH 71,464 59,264 54,682 51,304 38,976 36,343 33,546 65.63%
-
Tax Rate 23.85% 24.23% 24.88% 22.96% 24.99% 25.49% 24.90% -
Total Cost 427,772 344,787 326,128 306,164 276,856 261,064 245,397 44.89%
-
Net Worth 306,936 283,722 266,555 261,181 267,330 258,479 249,263 14.89%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 46,322 12,877 19,346 - 29,151 10,385 -
Div Payout % - 78.16% 23.55% 37.71% - 80.21% 30.96% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 306,936 283,722 266,555 261,181 267,330 258,479 249,263 14.89%
NOSH 289,562 298,653 193,156 202,190 193,717 194,345 194,736 30.30%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 14.13% 14.65% 14.36% 14.21% 12.01% 12.29% 12.14% -
ROE 23.28% 20.89% 20.51% 19.64% 14.58% 14.06% 13.46% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 172.03 139.54 197.16 184.46 162.43 153.14 143.43 12.89%
EPS 24.68 20.47 28.31 26.52 20.12 12.47 17.23 27.09%
DPS 0.00 16.00 6.67 10.00 0.00 15.00 5.33 -
NAPS 1.06 0.98 1.38 1.35 1.38 1.33 1.28 -11.82%
Adjusted Per Share Value based on latest NOSH - 202,190
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 164.25 133.20 125.56 117.67 103.74 98.13 92.09 47.12%
EPS 23.56 19.54 18.03 16.92 12.85 11.98 11.06 65.63%
DPS 0.00 15.27 4.25 6.38 0.00 9.61 3.42 -
NAPS 1.012 0.9355 0.8789 0.8612 0.8814 0.8522 0.8219 14.89%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 4.28 3.81 4.29 4.00 2.92 2.54 2.35 -
P/RPS 2.49 2.73 2.18 2.17 1.80 1.66 1.64 32.13%
P/EPS 17.34 18.61 15.15 15.08 14.51 13.58 13.64 17.36%
EY 5.77 5.37 6.60 6.63 6.89 7.36 7.33 -14.75%
DY 0.00 4.20 1.55 2.50 0.00 5.91 2.27 -
P/NAPS 4.04 3.89 3.11 2.96 2.12 1.91 1.84 69.01%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 -
Price 4.70 3.90 3.30 3.94 3.41 2.73 2.37 -
P/RPS 2.73 2.79 1.67 2.14 2.10 1.78 1.65 39.93%
P/EPS 19.04 19.05 11.66 14.86 16.95 14.60 13.76 24.19%
EY 5.25 5.25 8.58 6.73 5.90 6.85 7.27 -19.52%
DY 0.00 4.10 2.02 2.54 0.00 5.49 2.25 -
P/NAPS 4.43 3.98 2.39 2.92 2.47 2.05 1.85 79.08%

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