[BESHOM] QoQ Quarter Result on 31-Jan-2017 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -3.44%
YoY- 56.99%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 123,528 124,537 118,369 107,178 99,778 78,662 88,149 25.15%
PBT 27,850 23,105 23,516 21,695 20,321 12,595 15,210 49.50%
Tax -6,224 -5,511 -5,338 -6,031 -4,411 -3,147 -4,077 32.48%
NP 21,626 17,594 18,178 15,664 15,910 9,448 11,133 55.49%
-
NP to SH 21,438 17,866 18,252 15,360 15,908 9,744 11,183 54.13%
-
Tax Rate 22.35% 23.85% 22.70% 27.80% 21.71% 24.99% 26.80% -
Total Cost 101,902 106,943 100,191 91,514 83,868 69,214 77,016 20.46%
-
Net Worth 298,196 306,936 283,722 266,555 261,181 267,330 258,657 9.91%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 17,370 - 31,846 - 9,673 - 21,392 -12.93%
Div Payout % 81.03% - 174.48% - 60.81% - 191.30% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 298,196 306,936 283,722 266,555 261,181 267,330 258,657 9.91%
NOSH 300,113 289,562 298,653 193,156 202,190 193,717 194,479 33.43%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 17.51% 14.13% 15.36% 14.61% 15.95% 12.01% 12.63% -
ROE 7.19% 5.82% 6.43% 5.76% 6.09% 3.64% 4.32% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 42.67 43.01 40.89 55.49 51.57 40.61 45.33 -3.94%
EPS 7.40 6.17 6.30 7.95 8.22 5.03 3.84 54.67%
DPS 6.00 0.00 11.00 0.00 5.00 0.00 11.00 -33.16%
NAPS 1.03 1.06 0.98 1.38 1.35 1.38 1.33 -15.62%
Adjusted Per Share Value based on latest NOSH - 193,156
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 40.73 41.06 39.03 35.34 32.90 25.94 29.06 25.16%
EPS 7.07 5.89 6.02 5.06 5.25 3.21 3.69 54.08%
DPS 5.73 0.00 10.50 0.00 3.19 0.00 7.05 -12.87%
NAPS 0.9832 1.012 0.9355 0.8789 0.8612 0.8814 0.8528 9.92%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 5.45 4.28 3.81 4.29 4.00 2.92 2.54 -
P/RPS 12.77 9.95 9.32 7.73 7.76 7.19 5.60 72.98%
P/EPS 73.60 69.37 60.43 53.95 48.65 58.05 44.17 40.42%
EY 1.36 1.44 1.65 1.85 2.06 1.72 2.26 -28.65%
DY 1.10 0.00 2.89 0.00 1.25 0.00 4.33 -59.78%
P/NAPS 5.29 4.04 3.89 3.11 2.96 2.12 1.91 96.85%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 -
Price 5.47 4.70 3.90 3.30 3.94 3.41 2.73 -
P/RPS 12.82 10.93 9.54 5.95 7.64 8.40 6.02 65.29%
P/EPS 73.87 76.18 61.86 41.50 47.92 67.79 47.48 34.15%
EY 1.35 1.31 1.62 2.41 2.09 1.48 2.11 -25.68%
DY 1.10 0.00 2.82 0.00 1.27 0.00 4.03 -57.82%
P/NAPS 5.31 4.43 3.98 2.39 2.92 2.47 2.05 88.28%

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