[BESHOM] QoQ Quarter Result on 31-Jul-2014 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -40.87%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 70,381 61,960 57,726 49,784 61,502 71,637 65,601 4.81%
PBT 15,112 9,465 9,687 8,409 12,564 14,152 14,638 2.15%
Tax -5,446 -2,396 -2,216 -2,191 -1,945 -3,520 -3,744 28.46%
NP 9,666 7,069 7,471 6,218 10,619 10,632 10,894 -7.68%
-
NP to SH 9,002 7,308 7,167 6,223 10,524 10,417 10,538 -9.99%
-
Tax Rate 36.04% 25.31% 22.88% 26.06% 15.48% 24.87% 25.58% -
Total Cost 60,715 54,891 50,255 43,566 50,883 61,005 54,707 7.21%
-
Net Worth 195,645 246,865 247,408 259,128 255,961 244,179 258,033 -16.89%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 21,521 - 7,854 - 19,689 - 7,878 95.77%
Div Payout % 239.07% - 109.59% - 187.09% - 74.77% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 195,645 246,865 247,408 259,128 255,961 244,179 258,033 -16.89%
NOSH 195,645 195,924 196,356 196,309 196,893 196,918 196,971 -0.45%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 13.73% 11.41% 12.94% 12.49% 17.27% 14.84% 16.61% -
ROE 4.60% 2.96% 2.90% 2.40% 4.11% 4.27% 4.08% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 35.97 31.62 29.40 25.36 31.24 36.38 33.30 5.29%
EPS 3.73 3.73 3.65 3.17 5.35 5.29 5.35 -21.42%
DPS 11.00 0.00 4.00 0.00 10.00 0.00 4.00 96.64%
NAPS 1.00 1.26 1.26 1.32 1.30 1.24 1.31 -16.51%
Adjusted Per Share Value based on latest NOSH - 196,309
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 23.44 20.63 19.22 16.58 20.48 23.86 21.85 4.80%
EPS 3.00 2.43 2.39 2.07 3.50 3.47 3.51 -9.96%
DPS 7.17 0.00 2.62 0.00 6.56 0.00 2.62 96.01%
NAPS 0.6515 0.8221 0.8239 0.8629 0.8524 0.8131 0.8593 -16.89%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.35 2.40 2.59 2.61 2.50 2.53 2.79 -
P/RPS 6.53 7.59 8.81 10.29 8.00 6.95 8.38 -15.35%
P/EPS 51.07 64.34 70.96 82.33 46.77 47.83 52.15 -1.38%
EY 1.96 1.55 1.41 1.21 2.14 2.09 1.92 1.38%
DY 4.68 0.00 1.54 0.00 4.00 0.00 1.43 120.91%
P/NAPS 2.35 1.90 2.06 1.98 1.92 2.04 2.13 6.79%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 -
Price 2.23 2.36 2.19 2.69 2.53 2.48 2.62 -
P/RPS 6.20 7.46 7.45 10.61 8.10 6.82 7.87 -14.73%
P/EPS 48.47 63.27 60.00 84.86 47.33 46.88 48.97 -0.68%
EY 2.06 1.58 1.67 1.18 2.11 2.13 2.04 0.65%
DY 4.93 0.00 1.83 0.00 3.95 0.00 1.53 118.62%
P/NAPS 2.23 1.87 1.74 2.04 1.95 2.00 2.00 7.54%

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