[BESHOM] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -9.06%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 261,304 245,443 239,851 230,972 240,649 248,524 253,423 2.05%
PBT 45,272 43,068 42,673 40,125 44,812 49,763 53,149 -10.11%
Tax -12,982 -12,331 -12,249 -8,748 -9,872 -11,400 -12,278 3.77%
NP 32,290 30,737 30,424 31,377 34,940 38,363 40,871 -14.50%
-
NP to SH 31,875 30,102 29,700 31,222 34,331 37,702 40,271 -14.39%
-
Tax Rate 28.68% 28.63% 28.70% 21.80% 22.03% 22.91% 23.10% -
Total Cost 229,014 214,706 209,427 199,595 205,709 210,161 212,552 5.08%
-
Net Worth 247,899 259,918 195,645 246,865 247,408 259,128 255,961 -2.10%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 29,328 29,375 29,375 27,543 27,543 27,568 27,568 4.20%
Div Payout % 92.01% 97.59% 98.91% 88.22% 80.23% 73.12% 68.46% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 247,899 259,918 195,645 246,865 247,408 259,128 255,961 -2.10%
NOSH 195,196 195,427 195,645 195,924 196,356 196,309 196,893 -0.57%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 12.36% 12.52% 12.68% 13.58% 14.52% 15.44% 16.13% -
ROE 12.86% 11.58% 15.18% 12.65% 13.88% 14.55% 15.73% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 133.87 125.59 122.59 117.89 122.56 126.60 128.71 2.64%
EPS 16.33 15.40 15.18 15.94 17.48 19.21 20.45 -13.89%
DPS 15.00 15.00 15.00 14.00 14.00 14.00 14.00 4.69%
NAPS 1.27 1.33 1.00 1.26 1.26 1.32 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 195,924
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 87.01 81.73 79.87 76.91 80.14 82.76 84.39 2.05%
EPS 10.61 10.02 9.89 10.40 11.43 12.55 13.41 -14.41%
DPS 9.77 9.78 9.78 9.17 9.17 9.18 9.18 4.22%
NAPS 0.8255 0.8655 0.6515 0.8221 0.8239 0.8629 0.8524 -2.10%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.38 2.25 2.35 2.40 2.59 2.61 2.50 -
P/RPS 1.78 1.79 1.92 2.04 2.11 2.06 1.94 -5.56%
P/EPS 14.57 14.61 15.48 15.06 14.81 13.59 12.22 12.40%
EY 6.86 6.85 6.46 6.64 6.75 7.36 8.18 -11.04%
DY 6.30 6.67 6.38 5.83 5.41 5.36 5.60 8.14%
P/NAPS 1.87 1.69 2.35 1.90 2.06 1.98 1.92 -1.73%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 -
Price 2.32 2.29 2.23 2.36 2.19 2.69 2.53 -
P/RPS 1.73 1.82 1.82 2.00 1.79 2.12 1.97 -8.27%
P/EPS 14.21 14.87 14.69 14.81 12.53 14.01 12.37 9.65%
EY 7.04 6.73 6.81 6.75 7.98 7.14 8.08 -8.75%
DY 6.47 6.55 6.73 5.93 6.39 5.20 5.53 11.00%
P/NAPS 1.83 1.72 2.23 1.87 1.74 2.04 1.95 -4.13%

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