[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
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 385,972 417,329 461,781 469,501 473,612 449,862 403,987 -2.98%
PBT 80,771 90,360 99,026 99,492 96,166 88,637 78,127 2.23%
Tax -20,362 -22,179 -23,911 -22,873 -23,104 -21,291 -18,927 4.97%
NP 60,409 68,181 75,115 76,619 73,062 67,346 59,200 1.35%
-
NP to SH 60,122 67,959 74,828 76,806 72,916 67,386 59,264 0.96%
-
Tax Rate 25.21% 24.55% 24.15% 22.99% 24.03% 24.02% 24.23% -
Total Cost 325,563 349,148 386,666 392,882 400,550 382,516 344,787 -3.74%
-
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.62%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 52,283 58,028 58,028 57,920 49,217 41,519 41,519 16.56%
Div Payout % 86.96% 85.39% 77.55% 75.41% 67.50% 61.61% 70.06% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 299,337 320,288 307,924 319,139 298,196 306,936 283,722 3.62%
NOSH 300,297 300,286 300,263 300,157 300,113 289,562 298,653 0.36%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 15.65% 16.34% 16.27% 16.32% 15.43% 14.97% 14.65% -
ROE 20.09% 21.22% 24.30% 24.07% 24.45% 21.95% 20.89% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 132.81 143.33 158.96 161.83 163.59 155.36 139.54 -3.23%
EPS 20.69 23.34 25.76 26.47 25.19 23.27 20.47 0.71%
DPS 18.00 20.00 20.00 20.00 17.00 14.34 14.34 16.31%
NAPS 1.03 1.10 1.06 1.10 1.03 1.06 0.98 3.36%
Adjusted Per Share Value based on latest NOSH - 300,157
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 127.26 137.60 152.26 154.80 156.16 148.33 133.20 -2.98%
EPS 19.82 22.41 24.67 25.32 24.04 22.22 19.54 0.95%
DPS 17.24 19.13 19.13 19.10 16.23 13.69 13.69 16.56%
NAPS 0.987 1.056 1.0153 1.0523 0.9832 1.012 0.9355 3.62%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
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%
P/EPS 16.63 18.85 19.26 20.32 21.64 18.39 18.61 -7.20%
EY 6.01 5.30 5.19 4.92 4.62 5.44 5.37 7.77%
DY 5.23 4.55 4.03 3.72 3.12 3.35 3.76 24.53%
P/NAPS 3.34 4.00 4.68 4.89 5.29 4.04 3.89 -9.63%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
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%
P/EPS 14.02 17.31 18.83 17.75 21.72 20.20 19.05 -18.43%
EY 7.13 5.78 5.31 5.63 4.60 4.95 5.25 22.56%
DY 6.21 4.95 4.12 4.26 3.11 3.05 3.68 41.60%
P/NAPS 2.82 3.67 4.58 4.27 5.31 4.43 3.98 -20.47%

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