[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
20-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -69.85%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 461,781 351,132 248,065 124,537 403,987 285,618 178,440 88.82%
PBT 99,026 75,976 50,955 23,105 78,127 54,611 32,916 108.81%
Tax -23,911 -17,535 -11,735 -5,511 -18,927 -13,589 -7,558 115.96%
NP 75,115 58,441 39,220 17,594 59,200 41,022 25,358 106.66%
-
NP to SH 74,828 58,554 39,304 17,866 59,264 41,012 25,652 104.55%
-
Tax Rate 24.15% 23.08% 23.03% 23.85% 24.23% 24.88% 22.96% -
Total Cost 386,666 292,691 208,845 106,943 344,787 244,596 153,082 85.78%
-
Net Worth 307,924 319,139 298,196 306,936 283,722 266,555 261,181 11.63%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 58,099 26,111 17,370 - 46,322 9,657 9,673 231.51%
Div Payout % 77.64% 44.59% 44.20% - 78.16% 23.55% 37.71% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 307,924 319,139 298,196 306,936 283,722 266,555 261,181 11.63%
NOSH 300,263 300,157 300,113 289,562 298,653 193,156 202,190 30.25%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 16.27% 16.64% 15.81% 14.13% 14.65% 14.36% 14.21% -
ROE 24.30% 18.35% 13.18% 5.82% 20.89% 15.39% 9.82% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 158.96 121.03 85.68 43.01 139.54 147.87 92.23 43.89%
EPS 25.76 20.18 13.58 6.17 20.47 21.23 13.26 55.88%
DPS 20.00 9.00 6.00 0.00 16.00 5.00 5.00 152.62%
NAPS 1.06 1.10 1.03 1.06 0.98 1.38 1.35 -14.92%
Adjusted Per Share Value based on latest NOSH - 289,562
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 153.77 116.93 82.61 41.47 134.53 95.11 59.42 88.82%
EPS 24.92 19.50 13.09 5.95 19.74 13.66 8.54 104.60%
DPS 19.35 8.70 5.78 0.00 15.43 3.22 3.22 231.62%
NAPS 1.0254 1.0627 0.993 1.0221 0.9448 0.8876 0.8697 11.63%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 4.96 5.38 5.45 4.28 3.81 4.29 4.00 -
P/RPS 3.12 4.45 6.36 9.95 2.73 2.90 4.34 -19.79%
P/EPS 19.26 26.66 40.14 69.37 18.61 20.20 30.17 -25.92%
EY 5.19 3.75 2.49 1.44 5.37 4.95 3.31 35.07%
DY 4.03 1.67 1.10 0.00 4.20 1.17 1.25 118.70%
P/NAPS 4.68 4.89 5.29 4.04 3.89 3.11 2.96 35.83%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 -
Price 4.85 4.70 5.47 4.70 3.90 3.30 3.94 -
P/RPS 3.05 3.88 6.38 10.93 2.79 2.23 4.27 -20.14%
P/EPS 18.83 23.29 40.29 76.18 19.05 15.54 29.72 -26.29%
EY 5.31 4.29 2.48 1.31 5.25 6.43 3.37 35.52%
DY 4.12 1.91 1.10 0.00 4.10 1.52 1.27 119.61%
P/NAPS 4.58 4.27 5.31 4.43 3.98 2.39 2.92 35.10%

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