[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 48.98%
YoY- 42.77%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 172,256 80,085 461,781 351,132 248,065 124,537 403,987 -43.26%
PBT 32,700 14,439 99,026 75,976 50,955 23,105 78,127 -43.95%
Tax -8,186 -3,779 -23,911 -17,535 -11,735 -5,511 -18,927 -42.72%
NP 24,514 10,660 75,115 58,441 39,220 17,594 59,200 -44.35%
-
NP to SH 24,598 10,997 74,828 58,554 39,304 17,866 59,264 -44.26%
-
Tax Rate 25.03% 26.17% 24.15% 23.08% 23.03% 23.85% 24.23% -
Total Cost 147,742 69,425 386,666 292,691 208,845 106,943 344,787 -43.07%
-
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.62%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 11,624 - 58,099 26,111 17,370 - 46,322 -60.11%
Div Payout % 47.26% - 77.64% 44.59% 44.20% - 78.16% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.62%
NOSH 300,297 300,286 300,263 300,157 300,113 289,562 298,653 0.36%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 14.23% 13.31% 16.27% 16.64% 15.81% 14.13% 14.65% -
ROE 8.22% 3.43% 24.30% 18.35% 13.18% 5.82% 20.89% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 59.27 27.50 158.96 121.03 85.68 43.01 139.54 -43.40%
EPS 8.47 3.78 25.76 20.18 13.58 6.17 20.47 -44.38%
DPS 4.00 0.00 20.00 9.00 6.00 0.00 16.00 -60.21%
NAPS 1.03 1.10 1.06 1.10 1.03 1.06 0.98 3.36%
Adjusted Per Share Value based on latest NOSH - 300,157
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 56.80 26.41 152.26 115.77 81.79 41.06 133.20 -43.25%
EPS 8.11 3.63 24.67 19.31 12.96 5.89 19.54 -44.26%
DPS 3.83 0.00 19.16 8.61 5.73 0.00 15.27 -60.12%
NAPS 0.987 1.056 1.0153 1.0523 0.9832 1.012 0.9355 3.62%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 3.44 4.40 4.96 5.38 5.45 4.28 3.81 -
P/RPS 5.80 16.00 3.12 4.45 6.36 9.95 2.73 65.03%
P/EPS 40.64 116.50 19.26 26.66 40.14 69.37 18.61 68.08%
EY 2.46 0.86 5.19 3.75 2.49 1.44 5.37 -40.48%
DY 1.16 0.00 4.03 1.67 1.10 0.00 4.20 -57.49%
P/NAPS 3.34 4.00 4.68 4.89 5.29 4.04 3.89 -9.63%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 17/12/18 26/09/18 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 -
Price 2.90 4.04 4.85 4.70 5.47 4.70 3.90 -
P/RPS 4.89 14.69 3.05 3.88 6.38 10.93 2.79 45.21%
P/EPS 34.26 106.97 18.83 23.29 40.29 76.18 19.05 47.72%
EY 2.92 0.93 5.31 4.29 2.48 1.31 5.25 -32.29%
DY 1.38 0.00 4.12 1.91 1.10 0.00 4.10 -51.51%
P/NAPS 2.82 3.67 4.58 4.27 5.31 4.43 3.98 -20.47%

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