[BESHOM] QoQ Quarter Result on 31-Jan-2018 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -10.21%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 92,171 80,085 110,649 103,067 123,528 124,537 118,369 -15.32%
PBT 18,261 14,439 23,050 25,021 27,850 23,105 23,516 -15.47%
Tax -4,407 -3,779 -6,376 -5,800 -6,224 -5,511 -5,338 -11.96%
NP 13,854 10,660 16,674 19,221 21,626 17,594 18,178 -16.52%
-
NP to SH 13,601 10,997 16,274 19,250 21,438 17,866 18,252 -17.76%
-
Tax Rate 24.13% 26.17% 27.66% 23.18% 22.35% 23.85% 22.70% -
Total Cost 78,317 69,425 93,975 83,846 101,902 106,943 100,191 -15.10%
-
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.62%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 11,624 - 31,954 8,703 17,370 - 31,846 -48.83%
Div Payout % 85.47% - 196.35% 45.21% 81.03% - 174.48% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.62%
NOSH 300,297 300,286 300,263 300,157 300,113 289,562 298,653 0.36%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 15.03% 13.31% 15.07% 18.65% 17.51% 14.13% 15.36% -
ROE 4.54% 3.43% 5.29% 6.03% 7.19% 5.82% 6.43% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 31.72 27.50 38.09 35.52 42.67 43.01 40.89 -15.53%
EPS 4.68 3.78 5.60 6.64 7.40 6.17 6.30 -17.93%
DPS 4.00 0.00 11.00 3.00 6.00 0.00 11.00 -48.95%
NAPS 1.03 1.10 1.06 1.10 1.03 1.06 0.98 3.36%
Adjusted Per Share Value based on latest NOSH - 300,157
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 30.69 26.67 36.85 34.32 41.14 41.47 39.42 -15.33%
EPS 4.53 3.66 5.42 6.41 7.14 5.95 6.08 -17.77%
DPS 3.87 0.00 10.64 2.90 5.78 0.00 10.60 -48.82%
NAPS 0.9968 1.0666 1.0254 1.0627 0.993 1.0221 0.9448 3.62%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 3.44 4.40 4.96 5.38 5.45 4.28 3.81 -
P/RPS 10.85 16.00 13.02 15.14 12.77 9.95 9.32 10.63%
P/EPS 73.50 116.50 88.54 81.08 73.60 69.37 60.43 13.90%
EY 1.36 0.86 1.13 1.23 1.36 1.44 1.65 -12.05%
DY 1.16 0.00 2.22 0.56 1.10 0.00 2.89 -45.49%
P/NAPS 3.34 4.00 4.68 4.89 5.29 4.04 3.89 -9.63%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 17/12/18 26/09/18 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 -
Price 2.90 4.04 4.85 4.70 5.47 4.70 3.90 -
P/RPS 9.14 14.69 12.73 13.23 12.82 10.93 9.54 -2.80%
P/EPS 61.97 106.97 86.57 70.84 73.87 76.18 61.86 0.11%
EY 1.61 0.93 1.16 1.41 1.35 1.31 1.62 -0.41%
DY 1.38 0.00 2.27 0.64 1.10 0.00 2.82 -37.81%
P/NAPS 2.82 3.67 4.58 4.27 5.31 4.43 3.98 -20.47%

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