[BESHOM] QoQ Quarter Result on 31-Jul-2017 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
20-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -2.11%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 110,649 103,067 123,528 124,537 118,369 107,178 99,778 7.15%
PBT 23,050 25,021 27,850 23,105 23,516 21,695 20,321 8.78%
Tax -6,376 -5,800 -6,224 -5,511 -5,338 -6,031 -4,411 27.92%
NP 16,674 19,221 21,626 17,594 18,178 15,664 15,910 3.18%
-
NP to SH 16,274 19,250 21,438 17,866 18,252 15,360 15,908 1.53%
-
Tax Rate 27.66% 23.18% 22.35% 23.85% 22.70% 27.80% 21.71% -
Total Cost 93,975 83,846 101,902 106,943 100,191 91,514 83,868 7.90%
-
Net Worth 307,924 319,139 298,196 306,936 283,722 266,555 261,181 11.63%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 31,954 8,703 17,370 - 31,846 - 9,673 122.29%
Div Payout % 196.35% 45.21% 81.03% - 174.48% - 60.81% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 307,924 319,139 298,196 306,936 283,722 266,555 261,181 11.63%
NOSH 300,263 300,157 300,113 289,562 298,653 193,156 202,190 30.25%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 15.07% 18.65% 17.51% 14.13% 15.36% 14.61% 15.95% -
ROE 5.29% 6.03% 7.19% 5.82% 6.43% 5.76% 6.09% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 38.09 35.52 42.67 43.01 40.89 55.49 51.57 -18.33%
EPS 5.60 6.64 7.40 6.17 6.30 7.95 8.22 -22.63%
DPS 11.00 3.00 6.00 0.00 11.00 0.00 5.00 69.39%
NAPS 1.06 1.10 1.03 1.06 0.98 1.38 1.35 -14.92%
Adjusted Per Share Value based on latest NOSH - 289,562
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 36.48 33.98 40.73 41.06 39.03 35.34 32.90 7.14%
EPS 5.37 6.35 7.07 5.89 6.02 5.06 5.25 1.52%
DPS 10.54 2.87 5.73 0.00 10.50 0.00 3.19 122.32%
NAPS 1.0153 1.0523 0.9832 1.012 0.9355 0.8789 0.8612 11.63%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 4.96 5.38 5.45 4.28 3.81 4.29 4.00 -
P/RPS 13.02 15.14 12.77 9.95 9.32 7.73 7.76 41.33%
P/EPS 88.54 81.08 73.60 69.37 60.43 53.95 48.65 49.22%
EY 1.13 1.23 1.36 1.44 1.65 1.85 2.06 -33.06%
DY 2.22 0.56 1.10 0.00 2.89 0.00 1.25 46.80%
P/NAPS 4.68 4.89 5.29 4.04 3.89 3.11 2.96 35.83%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 -
Price 4.85 4.70 5.47 4.70 3.90 3.30 3.94 -
P/RPS 12.73 13.23 12.82 10.93 9.54 5.95 7.64 40.67%
P/EPS 86.57 70.84 73.87 76.18 61.86 41.50 47.92 48.49%
EY 1.16 1.41 1.35 1.31 1.62 2.41 2.09 -32.53%
DY 2.27 0.64 1.10 0.00 2.82 0.00 1.27 47.43%
P/NAPS 4.58 4.27 5.31 4.43 3.98 2.39 2.92 35.10%

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