[BESHOM] QoQ TTM Result on 31-Jul-2018 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -9.18%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 328,354 369,061 385,972 417,329 461,781 469,501 473,612 -21.71%
PBT 63,497 72,674 80,771 90,360 99,026 99,492 96,166 -24.23%
Tax -16,351 -18,686 -20,362 -22,179 -23,911 -22,873 -23,104 -20.63%
NP 47,146 53,988 60,409 68,181 75,115 76,619 73,062 -25.38%
-
NP to SH 47,409 53,662 60,122 67,959 74,828 76,806 72,916 -25.00%
-
Tax Rate 25.75% 25.71% 25.21% 24.55% 24.15% 22.99% 24.03% -
Total Cost 281,208 315,073 325,563 349,148 386,666 392,882 400,550 -21.05%
-
Net Worth 310,965 299,602 299,337 320,288 307,924 319,139 298,196 2.84%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 37,780 43,579 52,283 58,028 58,028 57,920 49,217 -16.20%
Div Payout % 79.69% 81.21% 86.96% 85.39% 77.55% 75.41% 67.50% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 310,965 299,602 299,337 320,288 307,924 319,139 298,196 2.84%
NOSH 300,297 300,297 300,297 300,286 300,263 300,157 300,113 0.04%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 14.36% 14.63% 15.65% 16.34% 16.27% 16.32% 15.43% -
ROE 15.25% 17.91% 20.09% 21.22% 24.30% 24.07% 24.45% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 112.98 126.88 132.81 143.33 158.96 161.83 163.59 -21.92%
EPS 16.31 18.45 20.69 23.34 25.76 26.47 25.19 -25.21%
DPS 13.00 15.00 18.00 20.00 20.00 20.00 17.00 -16.41%
NAPS 1.07 1.03 1.03 1.10 1.06 1.10 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 300,286
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 109.34 122.90 128.53 138.97 153.77 156.35 157.71 -21.71%
EPS 15.79 17.87 20.02 22.63 24.92 25.58 24.28 -24.99%
DPS 12.58 14.51 17.41 19.32 19.32 19.29 16.39 -16.21%
NAPS 1.0355 0.9977 0.9968 1.0666 1.0254 1.0627 0.993 2.84%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 2.57 2.78 3.44 4.40 4.96 5.38 5.45 -
P/RPS 2.27 2.19 2.59 3.07 3.12 3.32 3.33 -22.59%
P/EPS 15.75 15.07 16.63 18.85 19.26 20.32 21.64 -19.13%
EY 6.35 6.64 6.01 5.30 5.19 4.92 4.62 23.69%
DY 5.06 5.40 5.23 4.55 4.03 3.72 3.12 38.15%
P/NAPS 2.40 2.70 3.34 4.00 4.68 4.89 5.29 -41.04%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 25/06/19 25/03/19 17/12/18 26/09/18 26/06/18 23/03/18 18/12/17 -
Price 2.24 2.70 2.90 4.04 4.85 4.70 5.47 -
P/RPS 1.98 2.13 2.18 2.82 3.05 2.90 3.34 -29.49%
P/EPS 13.73 14.64 14.02 17.31 18.83 17.75 21.72 -26.40%
EY 7.28 6.83 7.13 5.78 5.31 5.63 4.60 35.91%
DY 5.80 5.56 6.21 4.95 4.12 4.26 3.11 51.68%
P/NAPS 2.09 2.62 2.82 3.67 4.58 4.27 5.31 -46.38%

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