[BESHOM] QoQ TTM Result on 30-Apr-2015 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -4.87%
YoY- -26.25%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 279,861 261,304 245,443 239,851 230,972 240,649 248,524 8.21%
PBT 48,974 45,272 43,068 42,673 40,125 44,812 49,763 -1.05%
Tax -13,876 -12,982 -12,331 -12,249 -8,748 -9,872 -11,400 13.95%
NP 35,098 32,290 30,737 30,424 31,377 34,940 38,363 -5.74%
-
NP to SH 34,351 31,875 30,102 29,700 31,222 34,331 37,702 -6.00%
-
Tax Rate 28.33% 28.68% 28.63% 28.70% 21.80% 22.03% 22.91% -
Total Cost 244,763 229,014 214,706 209,427 199,595 205,709 210,161 10.66%
-
Net Worth 249,472 247,899 259,918 195,645 246,865 247,408 259,128 -2.49%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 29,328 29,328 29,375 29,375 27,543 27,543 27,568 4.20%
Div Payout % 85.38% 92.01% 97.59% 98.91% 88.22% 80.23% 73.12% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 249,472 247,899 259,918 195,645 246,865 247,408 259,128 -2.49%
NOSH 194,900 195,196 195,427 195,645 195,924 196,356 196,309 -0.47%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.54% 12.36% 12.52% 12.68% 13.58% 14.52% 15.44% -
ROE 13.77% 12.86% 11.58% 15.18% 12.65% 13.88% 14.55% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 143.59 133.87 125.59 122.59 117.89 122.56 126.60 8.73%
EPS 17.62 16.33 15.40 15.18 15.94 17.48 19.21 -5.58%
DPS 15.00 15.00 15.00 15.00 14.00 14.00 14.00 4.69%
NAPS 1.28 1.27 1.33 1.00 1.26 1.26 1.32 -2.02%
Adjusted Per Share Value based on latest NOSH - 195,645
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 93.19 87.01 81.73 79.87 76.91 80.14 82.76 8.21%
EPS 11.44 10.61 10.02 9.89 10.40 11.43 12.55 -5.97%
DPS 9.77 9.77 9.78 9.78 9.17 9.17 9.18 4.22%
NAPS 0.8308 0.8255 0.8655 0.6515 0.8221 0.8239 0.8629 -2.48%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.35 2.38 2.25 2.35 2.40 2.59 2.61 -
P/RPS 1.64 1.78 1.79 1.92 2.04 2.11 2.06 -14.06%
P/EPS 13.33 14.57 14.61 15.48 15.06 14.81 13.59 -1.27%
EY 7.50 6.86 6.85 6.46 6.64 6.75 7.36 1.26%
DY 6.38 6.30 6.67 6.38 5.83 5.41 5.36 12.27%
P/NAPS 1.84 1.87 1.69 2.35 1.90 2.06 1.98 -4.75%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 18/03/16 16/12/15 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 -
Price 2.37 2.32 2.29 2.23 2.36 2.19 2.69 -
P/RPS 1.65 1.73 1.82 1.82 2.00 1.79 2.12 -15.34%
P/EPS 13.45 14.21 14.87 14.69 14.81 12.53 14.01 -2.67%
EY 7.44 7.04 6.73 6.81 6.75 7.98 7.14 2.77%
DY 6.33 6.47 6.55 6.73 5.93 6.39 5.20 13.96%
P/NAPS 1.85 1.83 1.72 2.23 1.87 1.74 2.04 -6.29%

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