[BESHOM] QoQ TTM Result on 31-Jan-2018 [#3]

Stock

[BESHOM] BESHOM HOLDINGS BERHAD

Announcement Date

23-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 5.33%

YoY- 47.15%

Quarter Report

Hai-O Quarterly Report Jan 2018.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	385,972	417,329	461,781	469,501	473,612	449,862	403,987	-2.98%
YoY %	-7.51%	-9.63%	-1.64%	-0.87%	5.28%	11.36%	-	-
Horiz. %	95.54%	103.30%	114.31%	116.22%	117.23%	111.36%	100.00%	-
PBT	80,771	90,360	99,026	99,492	96,166	88,637	78,127	2.23%
YoY %	-10.61%	-8.75%	-0.47%	3.46%	8.49%	13.45%	-	-
Horiz. %	103.38%	115.66%	126.75%	127.35%	123.09%	113.45%	100.00%	-
Tax	-20,362	-22,179	-23,911	-22,873	-23,104	-21,291	-18,927	4.97%
YoY %	8.19%	7.24%	-4.54%	1.00%	-8.52%	-12.49%	-	-
Horiz. %	107.58%	117.18%	126.33%	120.85%	122.07%	112.49%	100.00%	-
NP	60,409	68,181	75,115	76,619	73,062	67,346	59,200	1.35%
YoY %	-11.40%	-9.23%	-1.96%	4.87%	8.49%	13.76%	-	-
Horiz. %	102.04%	115.17%	126.88%	129.42%	123.42%	113.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,122	67,959	74,828	76,806	72,916	67,386	59,264	0.96%
YoY %	-11.53%	-9.18%	-2.58%	5.33%	8.21%	13.70%	-	-
Horiz. %	101.45%	114.67%	126.26%	129.60%	123.04%	113.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	24.55%	24.15%	22.99%	24.03%	24.02%	24.23%	-
YoY %	2.69%	1.66%	5.05%	-4.33%	0.04%	-0.87%	-	-
Horiz. %	104.04%	101.32%	99.67%	94.88%	99.17%	99.13%	100.00%	-
Total Cost	325,563	349,148	386,666	392,882	400,550	382,516	344,787	-3.74%
YoY %	-6.76%	-9.70%	-1.58%	-1.91%	4.71%	10.94%	-	-
Horiz. %	94.42%	101.26%	112.15%	113.95%	116.17%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,337	320,288	307,924	319,139	298,196	306,936	283,722	3.62%
YoY %	-6.54%	4.02%	-3.51%	7.02%	-2.85%	8.18%	-	-
Horiz. %	105.50%	112.89%	108.53%	112.48%	105.10%	108.18%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	52,283	58,028	58,028	57,920	49,217	41,519	41,519	16.56%
YoY %	-9.90%	0.00%	0.19%	17.68%	18.54%	0.00%	-	-
Horiz. %	125.93%	139.76%	139.76%	139.50%	118.54%	100.00%	100.00%	-
Div Payout %	86.96%	85.39%	77.55%	75.41%	67.50%	61.61%	70.06%	-
YoY %	1.84%	10.11%	2.84%	11.72%	9.56%	-12.06%	-	-
Horiz. %	124.12%	121.88%	110.69%	107.64%	96.35%	87.94%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	299,337	320,288	307,924	319,139	298,196	306,936	283,722	3.62%
YoY %	-6.54%	4.02%	-3.51%	7.02%	-2.85%	8.18%	-	-
Horiz. %	105.50%	112.89%	108.53%	112.48%	105.10%	108.18%	100.00%	-
NOSH	300,297	300,286	300,263	300,157	300,113	289,562	298,653	0.36%
YoY %	0.00%	0.01%	0.04%	0.01%	3.64%	-3.04%	-	-
Horiz. %	100.55%	100.55%	100.54%	100.50%	100.49%	96.96%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	15.65%	16.34%	16.27%	16.32%	15.43%	14.97%	14.65%	-
YoY %	-4.22%	0.43%	-0.31%	5.77%	3.07%	2.18%	-	-
Horiz. %	106.83%	111.54%	111.06%	111.40%	105.32%	102.18%	100.00%	-
ROE	20.09%	21.22%	24.30%	24.07%	24.45%	21.95%	20.89%	-
YoY %	-5.33%	-12.67%	0.96%	-1.55%	11.39%	5.07%	-	-
Horiz. %	96.17%	101.58%	116.32%	115.22%	117.04%	105.07%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	132.81	143.33	158.96	161.83	163.59	155.36	139.54	-3.23%
YoY %	-7.34%	-9.83%	-1.77%	-1.08%	5.30%	11.34%	-	-
Horiz. %	95.18%	102.72%	113.92%	115.97%	117.24%	111.34%	100.00%	-
EPS	20.69	23.34	25.76	26.47	25.19	23.27	20.47	0.71%
YoY %	-11.35%	-9.39%	-2.68%	5.08%	8.25%	13.68%	-	-
Horiz. %	101.07%	114.02%	125.84%	129.31%	123.06%	113.68%	100.00%	-
DPS	18.00	20.00	20.00	20.00	17.00	14.34	14.34	16.31%
YoY %	-10.00%	0.00%	0.00%	17.65%	18.55%	0.00%	-	-
Horiz. %	125.52%	139.47%	139.47%	139.47%	118.55%	100.00%	100.00%	-
NAPS	1.03	1.10	1.06	1.10	1.03	1.06	0.98	3.36%
YoY %	-6.36%	3.77%	-3.64%	6.80%	-2.83%	8.16%	-	-
Horiz. %	105.10%	112.24%	108.16%	112.24%	105.10%	108.16%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 300,157
RPS	128.53	138.97	153.77	156.35	157.71	149.81	134.53	-2.98%
YoY %	-7.51%	-9.62%	-1.65%	-0.86%	5.27%	11.36%	-	-
Horiz. %	95.54%	103.30%	114.30%	116.22%	117.23%	111.36%	100.00%	-
EPS	20.02	22.63	24.92	25.58	24.28	22.44	19.74	0.94%
YoY %	-11.53%	-9.19%	-2.58%	5.35%	8.20%	13.68%	-	-
Horiz. %	101.42%	114.64%	126.24%	129.58%	123.00%	113.68%	100.00%	-
DPS	17.41	19.32	19.32	19.29	16.39	13.83	13.83	16.53%
YoY %	-9.89%	0.00%	0.16%	17.69%	18.51%	0.00%	-	-
Horiz. %	125.89%	139.70%	139.70%	139.48%	118.51%	100.00%	100.00%	-
NAPS	0.9968	1.0666	1.0254	1.0627	0.993	1.0221	0.9448	3.62%
YoY %	-6.54%	4.02%	-3.51%	7.02%	-2.85%	8.18%	-	-
Horiz. %	105.50%	112.89%	108.53%	112.48%	105.10%	108.18%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	3.44	4.40	4.96	5.38	5.45	4.28	3.81	-
P/RPS	2.59	3.07	3.12	3.32	3.33	2.75	2.73	-3.43%
YoY %	-15.64%	-1.60%	-6.02%	-0.30%	21.09%	0.73%	-	-
Horiz. %	94.87%	112.45%	114.29%	121.61%	121.98%	100.73%	100.00%	-
P/EPS	16.63	18.85	19.26	20.32	21.64	18.39	18.61	-7.20%
YoY %	-11.78%	-2.13%	-5.22%	-6.10%	17.67%	-1.18%	-	-
Horiz. %	89.36%	101.29%	103.49%	109.19%	116.28%	98.82%	100.00%	-
EY	6.01	5.30	5.19	4.92	4.62	5.44	5.37	7.77%
YoY %	13.40%	2.12%	5.49%	6.49%	-15.07%	1.30%	-	-
Horiz. %	111.92%	98.70%	96.65%	91.62%	86.03%	101.30%	100.00%	-
DY	5.23	4.55	4.03	3.72	3.12	3.35	3.76	24.53%
YoY %	14.95%	12.90%	8.33%	19.23%	-6.87%	-10.90%	-	-
Horiz. %	139.10%	121.01%	107.18%	98.94%	82.98%	89.10%	100.00%	-
P/NAPS	3.34	4.00	4.68	4.89	5.29	4.04	3.89	-9.63%
YoY %	-16.50%	-14.53%	-4.29%	-7.56%	30.94%	3.86%	-	-
Horiz. %	85.86%	102.83%	120.31%	125.71%	135.99%	103.86%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	17/12/18	26/09/18	26/06/18	23/03/18	18/12/17	20/09/17	29/06/17	-
Price	2.90	4.04	4.85	4.70	5.47	4.70	3.90	-
P/RPS	2.18	2.82	3.05	2.90	3.34	3.03	2.79	-15.12%
YoY %	-22.70%	-7.54%	5.17%	-13.17%	10.23%	8.60%	-	-
Horiz. %	78.14%	101.08%	109.32%	103.94%	119.71%	108.60%	100.00%	-
P/EPS	14.02	17.31	18.83	17.75	21.72	20.20	19.05	-18.43%
YoY %	-19.01%	-8.07%	6.08%	-18.28%	7.52%	6.04%	-	-
Horiz. %	73.60%	90.87%	98.85%	93.18%	114.02%	106.04%	100.00%	-
EY	7.13	5.78	5.31	5.63	4.60	4.95	5.25	22.56%
YoY %	23.36%	8.85%	-5.68%	22.39%	-7.07%	-5.71%	-	-
Horiz. %	135.81%	110.10%	101.14%	107.24%	87.62%	94.29%	100.00%	-
DY	6.21	4.95	4.12	4.26	3.11	3.05	3.68	41.60%
YoY %	25.45%	20.15%	-3.29%	36.98%	1.97%	-17.12%	-	-
Horiz. %	168.75%	134.51%	111.96%	115.76%	84.51%	82.88%	100.00%	-
P/NAPS	2.82	3.67	4.58	4.27	5.31	4.43	3.98	-20.47%
YoY %	-23.16%	-19.87%	7.26%	-19.59%	19.86%	11.31%	-	-
Horiz. %	70.85%	92.21%	115.08%	107.29%	133.42%	111.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos