[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -84.55%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 239,851 169,470 107,510 49,784 253,423 191,921 120,284 58.62%
PBT 42,673 27,561 18,096 8,409 53,149 40,585 26,433 37.73%
Tax -12,249 -6,803 -4,407 -2,191 -12,278 -10,335 -6,813 48.01%
NP 30,424 20,758 13,689 6,218 40,871 30,250 19,620 34.07%
-
NP to SH 29,760 20,698 13,390 6,223 40,271 29,745 19,330 33.43%
-
Tax Rate 28.70% 24.68% 24.35% 26.06% 23.10% 25.47% 25.77% -
Total Cost 209,427 148,712 93,821 43,566 212,552 161,671 100,664 63.18%
-
Net Worth 254,163 246,731 247,381 259,128 255,938 244,263 258,390 -1.09%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 29,326 7,832 7,853 - 27,562 - 7,889 140.54%
Div Payout % 98.54% 37.84% 58.65% - 68.44% - 40.82% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 254,163 246,731 247,381 259,128 255,938 244,263 258,390 -1.09%
NOSH 195,510 195,818 196,334 196,309 196,875 196,986 197,244 -0.58%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.68% 12.25% 12.73% 12.49% 16.13% 15.76% 16.31% -
ROE 11.71% 8.39% 5.41% 2.40% 15.73% 12.18% 7.48% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 122.68 86.54 54.76 25.36 128.72 97.43 60.98 59.56%
EPS 15.22 10.57 6.82 3.17 20.46 15.10 9.80 34.21%
DPS 15.00 4.00 4.00 0.00 14.00 0.00 4.00 141.95%
NAPS 1.30 1.26 1.26 1.32 1.30 1.24 1.31 -0.51%
Adjusted Per Share Value based on latest NOSH - 196,309
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 79.87 56.43 35.80 16.58 84.39 63.91 40.05 58.63%
EPS 9.91 6.89 4.46 2.07 13.41 9.91 6.44 33.39%
DPS 9.77 2.61 2.62 0.00 9.18 0.00 2.63 140.43%
NAPS 0.8464 0.8216 0.8238 0.8629 0.8523 0.8134 0.8604 -1.09%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.35 2.40 2.59 2.61 2.50 2.53 2.79 -
P/RPS 1.92 2.77 4.73 10.29 1.94 2.60 4.58 -44.07%
P/EPS 15.44 22.71 37.98 82.33 12.22 16.75 28.47 -33.57%
EY 6.48 4.40 2.63 1.21 8.18 5.97 3.51 50.66%
DY 6.38 1.67 1.54 0.00 5.60 0.00 1.43 171.75%
P/NAPS 1.81 1.90 2.06 1.98 1.92 2.04 2.13 -10.31%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 -
Price 2.23 2.36 2.19 2.69 2.53 2.48 2.62 -
P/RPS 1.82 2.73 4.00 10.61 1.97 2.55 4.30 -43.71%
P/EPS 14.65 22.33 32.11 84.86 12.37 16.42 26.73 -33.10%
EY 6.83 4.48 3.11 1.18 8.08 6.09 3.74 49.57%
DY 6.73 1.69 1.83 0.00 5.53 0.00 1.53 169.19%
P/NAPS 1.72 1.87 1.74 2.04 1.95 2.00 2.00 -9.59%

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