[BESHOM] QoQ TTM Result on 31-Jan-2016 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 7.77%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 347,106 320,915 297,629 279,861 261,304 245,443 239,851 27.79%
PBT 61,293 52,863 49,072 48,974 45,272 43,068 42,673 27.16%
Tax -14,925 -13,381 -12,507 -13,876 -12,982 -12,331 -12,249 14.01%
NP 46,368 39,482 36,565 35,098 32,290 30,737 30,424 32.26%
-
NP to SH 46,619 39,651 36,532 34,351 31,875 30,102 29,700 34.87%
-
Tax Rate 24.35% 25.31% 25.49% 28.33% 28.68% 28.63% 28.70% -
Total Cost 300,738 281,433 261,064 244,763 229,014 214,706 209,427 27.14%
-
Net Worth 193,468 193,717 258,657 249,472 247,899 259,918 195,645 -0.73%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 31,066 29,200 29,200 29,328 29,328 29,375 29,375 3.78%
Div Payout % 66.64% 73.64% 79.93% 85.38% 92.01% 97.59% 98.91% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 193,468 193,717 258,657 249,472 247,899 259,918 195,645 -0.73%
NOSH 193,468 193,717 194,479 194,900 195,196 195,427 195,645 -0.73%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 13.36% 12.30% 12.29% 12.54% 12.36% 12.52% 12.68% -
ROE 24.10% 20.47% 14.12% 13.77% 12.86% 11.58% 15.18% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 179.41 165.66 153.04 143.59 133.87 125.59 122.59 28.75%
EPS 24.10 20.47 18.78 17.62 16.33 15.40 15.18 35.90%
DPS 16.00 15.00 15.00 15.00 15.00 15.00 15.00 4.37%
NAPS 1.00 1.00 1.33 1.28 1.27 1.33 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 194,900
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 114.45 105.81 98.13 92.27 86.16 80.93 79.08 27.80%
EPS 15.37 13.07 12.05 11.33 10.51 9.93 9.79 34.89%
DPS 10.24 9.63 9.63 9.67 9.67 9.69 9.69 3.73%
NAPS 0.6379 0.6387 0.8528 0.8226 0.8174 0.857 0.6451 -0.74%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 4.00 2.92 2.54 2.35 2.38 2.25 2.35 -
P/RPS 2.23 1.76 1.66 1.64 1.78 1.79 1.92 10.44%
P/EPS 16.60 14.27 13.52 13.33 14.57 14.61 15.48 4.74%
EY 6.02 7.01 7.40 7.50 6.86 6.85 6.46 -4.57%
DY 4.00 5.14 5.91 6.38 6.30 6.67 6.38 -26.64%
P/NAPS 4.00 2.92 1.91 1.84 1.87 1.69 2.35 42.32%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 -
Price 3.94 3.41 2.73 2.37 2.32 2.29 2.23 -
P/RPS 2.20 2.06 1.78 1.65 1.73 1.82 1.82 13.40%
P/EPS 16.35 16.66 14.53 13.45 14.21 14.87 14.69 7.36%
EY 6.12 6.00 6.88 7.44 7.04 6.73 6.81 -6.84%
DY 4.06 4.40 5.49 6.33 6.47 6.55 6.73 -28.49%
P/NAPS 3.94 3.41 2.05 1.85 1.83 1.72 2.23 45.89%

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