[BESHOM] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 163.26%
YoY- 66.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 124,537 403,987 285,618 178,440 78,662 297,629 209,480 -29.31%
PBT 23,105 78,127 54,611 32,916 12,595 49,072 33,862 -22.51%
Tax -5,511 -18,927 -13,589 -7,558 -3,147 -12,507 -8,430 -24.69%
NP 17,594 59,200 41,022 25,358 9,448 36,565 25,432 -21.79%
-
NP to SH 17,866 59,264 41,012 25,652 9,744 36,343 25,160 -20.42%
-
Tax Rate 23.85% 24.23% 24.88% 22.96% 24.99% 25.49% 24.90% -
Total Cost 106,943 344,787 244,596 153,082 69,214 261,064 184,048 -30.39%
-
Net Worth 306,936 283,722 266,555 261,181 267,330 258,479 249,263 14.89%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 46,322 9,657 9,673 - 29,151 7,789 -
Div Payout % - 78.16% 23.55% 37.71% - 80.21% 30.96% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 306,936 283,722 266,555 261,181 267,330 258,479 249,263 14.89%
NOSH 289,562 298,653 193,156 202,190 193,717 194,345 194,736 30.30%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 14.13% 14.65% 14.36% 14.21% 12.01% 12.29% 12.14% -
ROE 5.82% 20.89% 15.39% 9.82% 3.64% 14.06% 10.09% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 43.01 139.54 147.87 92.23 40.61 153.14 107.57 -45.75%
EPS 6.17 20.47 21.23 13.26 5.03 12.47 12.92 -38.93%
DPS 0.00 16.00 5.00 5.00 0.00 15.00 4.00 -
NAPS 1.06 0.98 1.38 1.35 1.38 1.33 1.28 -11.82%
Adjusted Per Share Value based on latest NOSH - 202,190
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 41.06 133.20 94.17 58.83 25.94 98.13 69.07 -29.32%
EPS 5.89 19.54 13.52 8.46 3.21 11.98 8.30 -20.45%
DPS 0.00 15.27 3.18 3.19 0.00 9.61 2.57 -
NAPS 1.012 0.9355 0.8789 0.8612 0.8814 0.8522 0.8219 14.89%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 4.28 3.81 4.29 4.00 2.92 2.54 2.35 -
P/RPS 9.95 2.73 2.90 4.34 7.19 1.66 2.18 175.40%
P/EPS 69.37 18.61 20.20 30.17 58.05 13.58 18.19 144.29%
EY 1.44 5.37 4.95 3.31 1.72 7.36 5.50 -59.10%
DY 0.00 4.20 1.17 1.25 0.00 5.91 1.70 -
P/NAPS 4.04 3.89 3.11 2.96 2.12 1.91 1.84 69.01%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 -
Price 4.70 3.90 3.30 3.94 3.41 2.73 2.37 -
P/RPS 10.93 2.79 2.23 4.27 8.40 1.78 2.20 191.44%
P/EPS 76.18 19.05 15.54 29.72 67.79 14.60 18.34 158.62%
EY 1.31 5.25 6.43 3.37 1.48 6.85 5.45 -61.37%
DY 0.00 4.10 1.52 1.27 0.00 5.49 1.69 -
P/NAPS 4.43 3.98 2.39 2.92 2.47 2.05 1.85 79.08%

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