[BESHOM] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 11.96%
YoY- 51.95%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 473,612 449,862 403,987 373,767 347,106 320,915 297,629 36.18%
PBT 96,166 88,637 78,127 69,821 61,293 52,863 49,072 56.40%
Tax -23,104 -21,291 -18,927 -17,666 -14,925 -13,381 -12,507 50.38%
NP 73,062 67,346 59,200 52,155 46,368 39,482 36,565 58.44%
-
NP to SH 72,916 67,386 59,264 52,195 46,619 39,651 36,532 58.32%
-
Tax Rate 24.03% 24.02% 24.23% 25.30% 24.35% 25.31% 25.49% -
Total Cost 400,550 382,516 344,787 321,612 300,738 281,433 261,064 32.92%
-
Net Worth 298,196 306,936 283,722 193,156 193,468 193,717 258,657 9.91%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 49,217 41,519 41,519 31,066 31,066 29,200 29,200 41.49%
Div Payout % 67.50% 61.61% 70.06% 59.52% 66.64% 73.64% 79.93% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 298,196 306,936 283,722 193,156 193,468 193,717 258,657 9.91%
NOSH 300,113 289,562 298,653 193,156 193,468 193,717 194,479 33.43%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 15.43% 14.97% 14.65% 13.95% 13.36% 12.30% 12.29% -
ROE 24.45% 21.95% 20.89% 27.02% 24.10% 20.47% 14.12% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 163.59 155.36 139.54 193.51 179.41 165.66 153.04 4.53%
EPS 25.19 23.27 20.47 27.02 24.10 20.47 18.78 21.55%
DPS 17.00 14.34 14.34 16.00 16.00 15.00 15.00 8.67%
NAPS 1.03 1.06 0.98 1.00 1.00 1.00 1.33 -15.62%
Adjusted Per Share Value based on latest NOSH - 193,156
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 156.16 148.33 133.20 123.24 114.45 105.81 98.13 36.18%
EPS 24.04 22.22 19.54 17.21 15.37 13.07 12.05 58.27%
DPS 16.23 13.69 13.69 10.24 10.24 9.63 9.63 41.48%
NAPS 0.9832 1.012 0.9355 0.6369 0.6379 0.6387 0.8528 9.92%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 5.45 4.28 3.81 4.29 4.00 2.92 2.54 -
P/RPS 3.33 2.75 2.73 2.22 2.23 1.76 1.66 58.85%
P/EPS 21.64 18.39 18.61 15.88 16.60 14.27 13.52 36.71%
EY 4.62 5.44 5.37 6.30 6.02 7.01 7.40 -26.88%
DY 3.12 3.35 3.76 3.73 4.00 5.14 5.91 -34.60%
P/NAPS 5.29 4.04 3.89 4.29 4.00 2.92 1.91 96.85%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 -
Price 5.47 4.70 3.90 3.30 3.94 3.41 2.73 -
P/RPS 3.34 3.03 2.79 1.71 2.20 2.06 1.78 51.95%
P/EPS 21.72 20.20 19.05 12.21 16.35 16.66 14.53 30.64%
EY 4.60 4.95 5.25 8.19 6.12 6.00 6.88 -23.48%
DY 3.11 3.05 3.68 4.85 4.06 4.40 5.49 -31.46%
P/NAPS 5.31 4.43 3.98 3.30 3.94 3.41 2.05 88.28%

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