[BESHOM] QoQ TTM Result on 30-Apr-2016 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 6.35%
YoY- 23.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 373,767 347,106 320,915 297,629 279,861 261,304 245,443 32.19%
PBT 69,821 61,293 52,863 49,072 48,974 45,272 43,068 37.80%
Tax -17,666 -14,925 -13,381 -12,507 -13,876 -12,982 -12,331 26.94%
NP 52,155 46,368 39,482 36,565 35,098 32,290 30,737 42.03%
-
NP to SH 52,195 46,619 39,651 36,532 34,351 31,875 30,102 44.08%
-
Tax Rate 25.30% 24.35% 25.31% 25.49% 28.33% 28.68% 28.63% -
Total Cost 321,612 300,738 281,433 261,064 244,763 229,014 214,706 30.75%
-
Net Worth 193,156 193,468 193,717 258,657 249,472 247,899 259,918 -17.88%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 31,066 31,066 29,200 29,200 29,328 29,328 29,375 3.78%
Div Payout % 59.52% 66.64% 73.64% 79.93% 85.38% 92.01% 97.59% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 193,156 193,468 193,717 258,657 249,472 247,899 259,918 -17.88%
NOSH 193,156 193,468 193,717 194,479 194,900 195,196 195,427 -0.77%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 13.95% 13.36% 12.30% 12.29% 12.54% 12.36% 12.52% -
ROE 27.02% 24.10% 20.47% 14.12% 13.77% 12.86% 11.58% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 193.51 179.41 165.66 153.04 143.59 133.87 125.59 33.22%
EPS 27.02 24.10 20.47 18.78 17.62 16.33 15.40 45.22%
DPS 16.00 16.00 15.00 15.00 15.00 15.00 15.00 4.37%
NAPS 1.00 1.00 1.00 1.33 1.28 1.27 1.33 -17.24%
Adjusted Per Share Value based on latest NOSH - 194,479
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 123.24 114.45 105.81 98.13 92.27 86.16 80.93 32.19%
EPS 17.21 15.37 13.07 12.05 11.33 10.51 9.93 44.04%
DPS 10.24 10.24 9.63 9.63 9.67 9.67 9.69 3.73%
NAPS 0.6369 0.6379 0.6387 0.8528 0.8226 0.8174 0.857 -17.87%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 4.29 4.00 2.92 2.54 2.35 2.38 2.25 -
P/RPS 2.22 2.23 1.76 1.66 1.64 1.78 1.79 15.35%
P/EPS 15.88 16.60 14.27 13.52 13.33 14.57 14.61 5.68%
EY 6.30 6.02 7.01 7.40 7.50 6.86 6.85 -5.40%
DY 3.73 4.00 5.14 5.91 6.38 6.30 6.67 -32.00%
P/NAPS 4.29 4.00 2.92 1.91 1.84 1.87 1.69 85.56%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 -
Price 3.30 3.94 3.41 2.73 2.37 2.32 2.29 -
P/RPS 1.71 2.20 2.06 1.78 1.65 1.73 1.82 -4.05%
P/EPS 12.21 16.35 16.66 14.53 13.45 14.21 14.87 -12.26%
EY 8.19 6.12 6.00 6.88 7.44 7.04 6.73 13.91%
DY 4.85 4.06 4.40 5.49 6.33 6.47 6.55 -18.07%
P/NAPS 3.30 3.94 3.41 2.05 1.85 1.83 1.72 54.09%

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