[BESHOM] QoQ Quarter Result on 31-Oct-2013 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 19.86%
YoY- -34.55%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 49,784 61,502 71,637 65,601 54,683 72,273 68,347 -19.09%
PBT 8,409 12,564 14,152 14,638 11,795 14,567 15,070 -32.29%
Tax -2,191 -1,945 -3,520 -3,744 -3,069 -4,383 -4,080 -34.00%
NP 6,218 10,619 10,632 10,894 8,726 10,184 10,990 -31.66%
-
NP to SH 6,223 10,524 10,417 10,538 8,792 9,807 10,971 -31.54%
-
Tax Rate 26.06% 15.48% 24.87% 25.58% 26.02% 30.09% 27.07% -
Total Cost 43,566 50,883 61,005 54,707 45,957 62,089 57,357 -16.79%
-
Net Worth 259,128 255,961 244,179 258,033 248,383 241,296 243,579 4.22%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 19,689 - 7,878 - 15,822 - -
Div Payout % - 187.09% - 74.77% - 161.34% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 259,128 255,961 244,179 258,033 248,383 241,296 243,579 4.22%
NOSH 196,309 196,893 196,918 196,971 197,130 197,784 198,032 -0.58%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 12.49% 17.27% 14.84% 16.61% 15.96% 14.09% 16.08% -
ROE 2.40% 4.11% 4.27% 4.08% 3.54% 4.06% 4.50% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 25.36 31.24 36.38 33.30 27.74 36.54 34.51 -18.61%
EPS 3.17 5.35 5.29 5.35 4.46 4.96 5.54 -31.14%
DPS 0.00 10.00 0.00 4.00 0.00 8.00 0.00 -
NAPS 1.32 1.30 1.24 1.31 1.26 1.22 1.23 4.83%
Adjusted Per Share Value based on latest NOSH - 196,971
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 16.41 20.28 23.62 21.63 18.03 23.83 22.54 -19.11%
EPS 2.05 3.47 3.43 3.47 2.90 3.23 3.62 -31.62%
DPS 0.00 6.49 0.00 2.60 0.00 5.22 0.00 -
NAPS 0.8544 0.8439 0.8051 0.8508 0.819 0.7956 0.8031 4.22%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.61 2.50 2.53 2.79 2.68 2.29 2.40 -
P/RPS 10.29 8.00 6.95 8.38 9.66 6.27 6.95 29.99%
P/EPS 82.33 46.77 47.83 52.15 60.09 46.18 43.32 53.61%
EY 1.21 2.14 2.09 1.92 1.66 2.17 2.31 -35.09%
DY 0.00 4.00 0.00 1.43 0.00 3.49 0.00 -
P/NAPS 1.98 1.92 2.04 2.13 2.13 1.88 1.95 1.02%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 -
Price 2.69 2.53 2.48 2.62 2.74 2.62 2.44 -
P/RPS 10.61 8.10 6.82 7.87 9.88 7.17 7.07 31.17%
P/EPS 84.86 47.33 46.88 48.97 61.43 52.84 44.04 55.03%
EY 1.18 2.11 2.13 2.04 1.63 1.89 2.27 -35.42%
DY 0.00 3.95 0.00 1.53 0.00 3.05 0.00 -
P/NAPS 2.04 1.95 2.00 2.00 2.17 2.15 1.98 2.01%

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