[BESHOM] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 132.11%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 78,662 297,629 209,480 128,963 55,376 239,851 169,470 -40.07%
PBT 12,595 49,072 33,862 20,695 8,804 42,673 27,561 -40.69%
Tax -3,147 -12,507 -8,430 -5,140 -2,273 -12,249 -6,803 -40.21%
NP 9,448 36,565 25,432 15,555 6,531 30,424 20,758 -40.85%
-
NP to SH 9,744 36,343 25,160 15,377 6,625 29,760 20,698 -39.51%
-
Tax Rate 24.99% 25.49% 24.90% 24.84% 25.82% 28.70% 24.68% -
Total Cost 69,214 261,064 184,048 113,408 48,845 209,427 148,712 -39.97%
-
Net Worth 267,330 258,479 249,263 247,513 259,918 254,163 246,731 5.49%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 29,151 7,789 7,795 - 29,326 7,832 -
Div Payout % - 80.21% 30.96% 50.70% - 98.54% 37.84% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 267,330 258,479 249,263 247,513 259,918 254,163 246,731 5.49%
NOSH 193,717 194,345 194,736 194,892 195,427 195,510 195,818 -0.71%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 12.01% 12.29% 12.14% 12.06% 11.79% 12.68% 12.25% -
ROE 3.64% 14.06% 10.09% 6.21% 2.55% 11.71% 8.39% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 40.61 153.14 107.57 66.17 28.34 122.68 86.54 -39.64%
EPS 5.03 12.47 12.92 7.89 3.39 15.22 10.57 -39.07%
DPS 0.00 15.00 4.00 4.00 0.00 15.00 4.00 -
NAPS 1.38 1.33 1.28 1.27 1.33 1.30 1.26 6.25%
Adjusted Per Share Value based on latest NOSH - 195,196
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 26.19 99.11 69.76 42.95 18.44 79.87 56.43 -40.08%
EPS 3.24 12.10 8.38 5.12 2.21 9.91 6.89 -39.55%
DPS 0.00 9.71 2.59 2.60 0.00 9.77 2.61 -
NAPS 0.8902 0.8607 0.8301 0.8242 0.8655 0.8464 0.8216 5.49%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.92 2.54 2.35 2.38 2.25 2.35 2.40 -
P/RPS 7.19 1.66 2.18 3.60 7.94 1.92 2.77 88.98%
P/EPS 58.05 13.58 18.19 30.16 66.37 15.44 22.71 87.05%
EY 1.72 7.36 5.50 3.32 1.51 6.48 4.40 -46.56%
DY 0.00 5.91 1.70 1.68 0.00 6.38 1.67 -
P/NAPS 2.12 1.91 1.84 1.87 1.69 1.81 1.90 7.58%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 24/03/15 -
Price 3.41 2.73 2.37 2.32 2.29 2.23 2.36 -
P/RPS 8.40 1.78 2.20 3.51 8.08 1.82 2.73 111.69%
P/EPS 67.79 14.60 18.34 29.40 67.55 14.65 22.33 109.80%
EY 1.48 6.85 5.45 3.40 1.48 6.83 4.48 -52.24%
DY 0.00 5.49 1.69 1.72 0.00 6.73 1.69 -
P/NAPS 2.47 2.05 1.85 1.83 1.72 1.72 1.87 20.40%

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