[BESHOM] QoQ Quarter Result on 31-Jul-2016 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -12.87%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 118,369 107,178 99,778 78,662 88,149 80,517 73,587 37.32%
PBT 23,516 21,695 20,321 12,595 15,210 13,167 11,891 57.61%
Tax -5,338 -6,031 -4,411 -3,147 -4,077 -3,290 -2,867 51.40%
NP 18,178 15,664 15,910 9,448 11,133 9,877 9,024 59.56%
-
NP to SH 18,252 15,360 15,908 9,744 11,183 9,784 8,940 61.00%
-
Tax Rate 22.70% 27.80% 21.71% 24.99% 26.80% 24.99% 24.11% -
Total Cost 100,191 91,514 83,868 69,214 77,016 70,640 64,563 34.07%
-
Net Worth 283,722 266,555 261,181 267,330 258,657 249,472 247,899 9.42%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 31,846 - 9,673 - 21,392 - 7,807 155.51%
Div Payout % 174.48% - 60.81% - 191.30% - 87.34% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 283,722 266,555 261,181 267,330 258,657 249,472 247,899 9.42%
NOSH 298,653 193,156 202,190 193,717 194,479 194,900 195,196 32.81%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 15.36% 14.61% 15.95% 12.01% 12.63% 12.27% 12.26% -
ROE 6.43% 5.76% 6.09% 3.64% 4.32% 3.92% 3.61% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 40.89 55.49 51.57 40.61 45.33 41.31 37.70 5.56%
EPS 6.30 7.95 8.22 5.03 3.84 5.02 4.58 23.70%
DPS 11.00 0.00 5.00 0.00 11.00 0.00 4.00 96.40%
NAPS 0.98 1.38 1.35 1.38 1.33 1.28 1.27 -15.88%
Adjusted Per Share Value based on latest NOSH - 193,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 39.03 35.34 32.90 25.94 29.06 26.55 24.26 37.34%
EPS 6.02 5.06 5.25 3.21 3.69 3.23 2.95 60.95%
DPS 10.50 0.00 3.19 0.00 7.05 0.00 2.57 155.78%
NAPS 0.9355 0.8789 0.8612 0.8814 0.8528 0.8226 0.8174 9.42%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.81 4.29 4.00 2.92 2.54 2.35 2.38 -
P/RPS 9.32 7.73 7.76 7.19 5.60 5.69 6.31 29.72%
P/EPS 60.43 53.95 48.65 58.05 44.17 46.81 51.97 10.58%
EY 1.65 1.85 2.06 1.72 2.26 2.14 1.92 -9.61%
DY 2.89 0.00 1.25 0.00 4.33 0.00 1.68 43.61%
P/NAPS 3.89 3.11 2.96 2.12 1.91 1.84 1.87 63.02%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 -
Price 3.90 3.30 3.94 3.41 2.73 2.37 2.32 -
P/RPS 9.54 5.95 7.64 8.40 6.02 5.74 6.15 34.03%
P/EPS 61.86 41.50 47.92 67.79 47.48 47.21 50.66 14.25%
EY 1.62 2.41 2.09 1.48 2.11 2.12 1.97 -12.23%
DY 2.82 0.00 1.27 0.00 4.03 0.00 1.72 39.08%
P/NAPS 3.98 2.39 2.92 2.47 2.05 1.85 1.83 67.94%

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