[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 63.62%
YoY- 21.56%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 178,440 78,662 297,629 209,480 128,963 55,376 239,851 -17.82%
PBT 32,916 12,595 49,072 33,862 20,695 8,804 42,673 -15.82%
Tax -7,558 -3,147 -12,507 -8,430 -5,140 -2,273 -12,249 -27.41%
NP 25,358 9,448 36,565 25,432 15,555 6,531 30,424 -11.38%
-
NP to SH 25,652 9,744 36,343 25,160 15,377 6,625 29,760 -9.38%
-
Tax Rate 22.96% 24.99% 25.49% 24.90% 24.84% 25.82% 28.70% -
Total Cost 153,082 69,214 261,064 184,048 113,408 48,845 209,427 -18.77%
-
Net Worth 261,181 267,330 258,479 249,263 247,513 259,918 254,163 1.82%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 9,673 - 29,151 7,789 7,795 - 29,326 -52.10%
Div Payout % 37.71% - 80.21% 30.96% 50.70% - 98.54% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 261,181 267,330 258,479 249,263 247,513 259,918 254,163 1.82%
NOSH 202,190 193,717 194,345 194,736 194,892 195,427 195,510 2.25%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 14.21% 12.01% 12.29% 12.14% 12.06% 11.79% 12.68% -
ROE 9.82% 3.64% 14.06% 10.09% 6.21% 2.55% 11.71% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 92.23 40.61 153.14 107.57 66.17 28.34 122.68 -17.24%
EPS 13.26 5.03 12.47 12.92 7.89 3.39 15.22 -8.74%
DPS 5.00 0.00 15.00 4.00 4.00 0.00 15.00 -51.76%
NAPS 1.35 1.38 1.33 1.28 1.27 1.33 1.30 2.53%
Adjusted Per Share Value based on latest NOSH - 194,900
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 58.83 25.94 98.13 69.07 42.52 18.26 79.08 -17.82%
EPS 8.46 3.21 11.98 8.30 5.07 2.18 9.81 -9.35%
DPS 3.19 0.00 9.61 2.57 2.57 0.00 9.67 -52.09%
NAPS 0.8612 0.8814 0.8522 0.8219 0.8161 0.857 0.838 1.82%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 4.00 2.92 2.54 2.35 2.38 2.25 2.35 -
P/RPS 4.34 7.19 1.66 2.18 3.60 7.94 1.92 71.81%
P/EPS 30.17 58.05 13.58 18.19 30.16 66.37 15.44 55.98%
EY 3.31 1.72 7.36 5.50 3.32 1.51 6.48 -35.96%
DY 1.25 0.00 5.91 1.70 1.68 0.00 6.38 -66.09%
P/NAPS 2.96 2.12 1.91 1.84 1.87 1.69 1.81 38.59%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 -
Price 3.94 3.41 2.73 2.37 2.32 2.29 2.23 -
P/RPS 4.27 8.40 1.78 2.20 3.51 8.08 1.82 76.10%
P/EPS 29.72 67.79 14.60 18.34 29.40 67.55 14.65 59.91%
EY 3.37 1.48 6.85 5.45 3.40 1.48 6.83 -37.42%
DY 1.27 0.00 5.49 1.69 1.72 0.00 6.73 -66.93%
P/NAPS 2.92 2.47 2.05 1.85 1.83 1.72 1.72 42.08%

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