[BESHOM] QoQ TTM Result on 31-Jul-2016 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 8.54%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 403,987 373,767 347,106 320,915 297,629 279,861 261,304 33.74%
PBT 78,127 69,821 61,293 52,863 49,072 48,974 45,272 43.92%
Tax -18,927 -17,666 -14,925 -13,381 -12,507 -13,876 -12,982 28.60%
NP 59,200 52,155 46,368 39,482 36,565 35,098 32,290 49.85%
-
NP to SH 59,264 52,195 46,619 39,651 36,532 34,351 31,875 51.26%
-
Tax Rate 24.23% 25.30% 24.35% 25.31% 25.49% 28.33% 28.68% -
Total Cost 344,787 321,612 300,738 281,433 261,064 244,763 229,014 31.39%
-
Net Worth 283,722 193,156 193,468 193,717 258,657 249,472 247,899 9.42%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 41,519 31,066 31,066 29,200 29,200 29,328 29,328 26.10%
Div Payout % 70.06% 59.52% 66.64% 73.64% 79.93% 85.38% 92.01% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 283,722 193,156 193,468 193,717 258,657 249,472 247,899 9.42%
NOSH 298,653 193,156 193,468 193,717 194,479 194,900 195,196 32.81%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 14.65% 13.95% 13.36% 12.30% 12.29% 12.54% 12.36% -
ROE 20.89% 27.02% 24.10% 20.47% 14.12% 13.77% 12.86% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 139.54 193.51 179.41 165.66 153.04 143.59 133.87 2.80%
EPS 20.47 27.02 24.10 20.47 18.78 17.62 16.33 16.27%
DPS 14.34 16.00 16.00 15.00 15.00 15.00 15.00 -2.95%
NAPS 0.98 1.00 1.00 1.00 1.33 1.28 1.27 -15.88%
Adjusted Per Share Value based on latest NOSH - 193,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 133.20 123.24 114.45 105.81 98.13 92.27 86.16 33.73%
EPS 19.54 17.21 15.37 13.07 12.05 11.33 10.51 51.25%
DPS 13.69 10.24 10.24 9.63 9.63 9.67 9.67 26.10%
NAPS 0.9355 0.6369 0.6379 0.6387 0.8528 0.8226 0.8174 9.42%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.81 4.29 4.00 2.92 2.54 2.35 2.38 -
P/RPS 2.73 2.22 2.23 1.76 1.66 1.64 1.78 33.02%
P/EPS 18.61 15.88 16.60 14.27 13.52 13.33 14.57 17.73%
EY 5.37 6.30 6.02 7.01 7.40 7.50 6.86 -15.07%
DY 3.76 3.73 4.00 5.14 5.91 6.38 6.30 -29.13%
P/NAPS 3.89 4.29 4.00 2.92 1.91 1.84 1.87 63.02%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 -
Price 3.90 3.30 3.94 3.41 2.73 2.37 2.32 -
P/RPS 2.79 1.71 2.20 2.06 1.78 1.65 1.73 37.56%
P/EPS 19.05 12.21 16.35 16.66 14.53 13.45 14.21 21.60%
EY 5.25 8.19 6.12 6.00 6.88 7.44 7.04 -17.77%
DY 3.68 4.85 4.06 4.40 5.49 6.33 6.47 -31.37%
P/NAPS 3.98 3.30 3.94 3.41 2.05 1.85 1.83 67.94%

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