[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 10.0%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 320,340 461,781 468,176 496,130 498,148 403,987 380,824 -10.91%
PBT 57,756 99,026 101,301 101,910 92,420 78,127 72,814 -14.34%
Tax -15,116 -23,911 -23,380 -23,470 -22,044 -18,927 -18,118 -11.40%
NP 42,640 75,115 77,921 78,440 70,376 59,200 54,696 -15.33%
-
NP to SH 43,988 74,828 78,072 78,608 71,464 59,264 54,682 -13.53%
-
Tax Rate 26.17% 24.15% 23.08% 23.03% 23.85% 24.23% 24.88% -
Total Cost 277,700 386,666 390,254 417,690 427,772 344,787 326,128 -10.18%
-
Net Worth 320,288 307,924 319,139 298,196 306,936 283,722 266,555 13.06%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 58,099 34,815 34,741 - 46,322 12,877 -
Div Payout % - 77.64% 44.59% 44.20% - 78.16% 23.55% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 320,288 307,924 319,139 298,196 306,936 283,722 266,555 13.06%
NOSH 300,286 300,263 300,157 300,113 289,562 298,653 193,156 34.30%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 13.31% 16.27% 16.64% 15.81% 14.13% 14.65% 14.36% -
ROE 13.73% 24.30% 24.46% 26.36% 23.28% 20.89% 20.51% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 110.02 158.96 161.37 171.37 172.03 139.54 197.16 -32.29%
EPS 15.12 25.76 26.91 27.16 24.68 20.47 28.31 -34.24%
DPS 0.00 20.00 12.00 12.00 0.00 16.00 6.67 -
NAPS 1.10 1.06 1.10 1.03 1.06 0.98 1.38 -14.06%
Adjusted Per Share Value based on latest NOSH - 300,113
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 105.62 152.26 154.37 163.58 164.25 133.20 125.56 -10.91%
EPS 14.50 24.67 25.74 25.92 23.56 19.54 18.03 -13.55%
DPS 0.00 19.16 11.48 11.45 0.00 15.27 4.25 -
NAPS 1.056 1.0153 1.0523 0.9832 1.012 0.9355 0.8789 13.05%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.40 4.96 5.38 5.45 4.28 3.81 4.29 -
P/RPS 4.00 3.12 3.33 3.18 2.49 2.73 2.18 50.04%
P/EPS 29.13 19.26 19.99 20.07 17.34 18.61 15.15 54.81%
EY 3.43 5.19 5.00 4.98 5.77 5.37 6.60 -35.43%
DY 0.00 4.03 2.23 2.20 0.00 4.20 1.55 -
P/NAPS 4.00 4.68 4.89 5.29 4.04 3.89 3.11 18.32%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 -
Price 4.04 4.85 4.70 5.47 4.70 3.90 3.30 -
P/RPS 3.67 3.05 2.91 3.19 2.73 2.79 1.67 69.27%
P/EPS 26.74 18.83 17.47 20.15 19.04 19.05 11.66 74.16%
EY 3.74 5.31 5.73 4.96 5.25 5.25 8.58 -42.59%
DY 0.00 4.12 2.55 2.19 0.00 4.10 2.02 -
P/NAPS 3.67 4.58 4.27 5.31 4.43 3.98 2.39 33.20%

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