[BESHOM] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -1.15%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 57,726 49,784 61,502 71,637 65,601 54,683 72,273 -13.87%
PBT 9,687 8,409 12,564 14,152 14,638 11,795 14,567 -23.75%
Tax -2,216 -2,191 -1,945 -3,520 -3,744 -3,069 -4,383 -36.45%
NP 7,471 6,218 10,619 10,632 10,894 8,726 10,184 -18.61%
-
NP to SH 7,167 6,223 10,524 10,417 10,538 8,792 9,807 -18.82%
-
Tax Rate 22.88% 26.06% 15.48% 24.87% 25.58% 26.02% 30.09% -
Total Cost 50,255 43,566 50,883 61,005 54,707 45,957 62,089 -13.11%
-
Net Worth 247,408 259,128 255,961 244,179 258,033 248,383 241,296 1.67%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 7,854 - 19,689 - 7,878 - 15,822 -37.22%
Div Payout % 109.59% - 187.09% - 74.77% - 161.34% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 247,408 259,128 255,961 244,179 258,033 248,383 241,296 1.67%
NOSH 196,356 196,309 196,893 196,918 196,971 197,130 197,784 -0.48%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.94% 12.49% 17.27% 14.84% 16.61% 15.96% 14.09% -
ROE 2.90% 2.40% 4.11% 4.27% 4.08% 3.54% 4.06% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 29.40 25.36 31.24 36.38 33.30 27.74 36.54 -13.45%
EPS 3.65 3.17 5.35 5.29 5.35 4.46 4.96 -18.44%
DPS 4.00 0.00 10.00 0.00 4.00 0.00 8.00 -36.92%
NAPS 1.26 1.32 1.30 1.24 1.31 1.26 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 196,918
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 19.03 16.41 20.28 23.62 21.63 18.03 23.83 -13.88%
EPS 2.36 2.05 3.47 3.43 3.47 2.90 3.23 -18.83%
DPS 2.59 0.00 6.49 0.00 2.60 0.00 5.22 -37.24%
NAPS 0.8157 0.8544 0.8439 0.8051 0.8508 0.819 0.7956 1.67%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.59 2.61 2.50 2.53 2.79 2.68 2.29 -
P/RPS 8.81 10.29 8.00 6.95 8.38 9.66 6.27 25.37%
P/EPS 70.96 82.33 46.77 47.83 52.15 60.09 46.18 33.05%
EY 1.41 1.21 2.14 2.09 1.92 1.66 2.17 -24.92%
DY 1.54 0.00 4.00 0.00 1.43 0.00 3.49 -41.95%
P/NAPS 2.06 1.98 1.92 2.04 2.13 2.13 1.88 6.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 -
Price 2.19 2.69 2.53 2.48 2.62 2.74 2.62 -
P/RPS 7.45 10.61 8.10 6.82 7.87 9.88 7.17 2.57%
P/EPS 60.00 84.86 47.33 46.88 48.97 61.43 52.84 8.81%
EY 1.67 1.18 2.11 2.13 2.04 1.63 1.89 -7.89%
DY 1.83 0.00 3.95 0.00 1.53 0.00 3.05 -28.79%
P/NAPS 1.74 2.04 1.95 2.00 2.00 2.17 2.15 -13.12%

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