[BESHOM] QoQ Quarter Result on 30-Apr-2017 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 18.83%
YoY- 63.21%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 103,067 123,528 124,537 118,369 107,178 99,778 78,662 19.68%
PBT 25,021 27,850 23,105 23,516 21,695 20,321 12,595 57.83%
Tax -5,800 -6,224 -5,511 -5,338 -6,031 -4,411 -3,147 50.15%
NP 19,221 21,626 17,594 18,178 15,664 15,910 9,448 60.34%
-
NP to SH 19,250 21,438 17,866 18,252 15,360 15,908 9,744 57.24%
-
Tax Rate 23.18% 22.35% 23.85% 22.70% 27.80% 21.71% 24.99% -
Total Cost 83,846 101,902 106,943 100,191 91,514 83,868 69,214 13.59%
-
Net Worth 319,139 298,196 306,936 283,722 266,555 261,181 267,330 12.49%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 8,703 17,370 - 31,846 - 9,673 - -
Div Payout % 45.21% 81.03% - 174.48% - 60.81% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 319,139 298,196 306,936 283,722 266,555 261,181 267,330 12.49%
NOSH 300,157 300,113 289,562 298,653 193,156 202,190 193,717 33.79%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 18.65% 17.51% 14.13% 15.36% 14.61% 15.95% 12.01% -
ROE 6.03% 7.19% 5.82% 6.43% 5.76% 6.09% 3.64% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 35.52 42.67 43.01 40.89 55.49 51.57 40.61 -8.51%
EPS 6.64 7.40 6.17 6.30 7.95 8.22 5.03 20.27%
DPS 3.00 6.00 0.00 11.00 0.00 5.00 0.00 -
NAPS 1.10 1.03 1.06 0.98 1.38 1.35 1.38 -13.99%
Adjusted Per Share Value based on latest NOSH - 298,653
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 33.98 40.73 41.06 39.03 35.34 32.90 25.94 19.66%
EPS 6.35 7.07 5.89 6.02 5.06 5.25 3.21 57.38%
DPS 2.87 5.73 0.00 10.50 0.00 3.19 0.00 -
NAPS 1.0523 0.9832 1.012 0.9355 0.8789 0.8612 0.8814 12.50%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 5.38 5.45 4.28 3.81 4.29 4.00 2.92 -
P/RPS 15.14 12.77 9.95 9.32 7.73 7.76 7.19 64.06%
P/EPS 81.08 73.60 69.37 60.43 53.95 48.65 58.05 24.87%
EY 1.23 1.36 1.44 1.65 1.85 2.06 1.72 -19.98%
DY 0.56 1.10 0.00 2.89 0.00 1.25 0.00 -
P/NAPS 4.89 5.29 4.04 3.89 3.11 2.96 2.12 74.30%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 -
Price 4.70 5.47 4.70 3.90 3.30 3.94 3.41 -
P/RPS 13.23 12.82 10.93 9.54 5.95 7.64 8.40 35.25%
P/EPS 70.84 73.87 76.18 61.86 41.50 47.92 67.79 2.96%
EY 1.41 1.35 1.31 1.62 2.41 2.09 1.48 -3.17%
DY 0.64 1.10 0.00 2.82 0.00 1.27 0.00 -
P/NAPS 4.27 5.31 4.43 3.98 2.39 2.92 2.47 43.89%

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