[BESHOM] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 8.21%
YoY- 56.41%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 417,329 461,781 469,501 473,612 449,862 403,987 373,767 7.64%
PBT 90,360 99,026 99,492 96,166 88,637 78,127 69,821 18.81%
Tax -22,179 -23,911 -22,873 -23,104 -21,291 -18,927 -17,666 16.42%
NP 68,181 75,115 76,619 73,062 67,346 59,200 52,155 19.61%
-
NP to SH 67,959 74,828 76,806 72,916 67,386 59,264 52,195 19.29%
-
Tax Rate 24.55% 24.15% 22.99% 24.03% 24.02% 24.23% 25.30% -
Total Cost 349,148 386,666 392,882 400,550 382,516 344,787 321,612 5.64%
-
Net Worth 320,288 307,924 319,139 298,196 306,936 283,722 193,156 40.22%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 58,028 58,028 57,920 49,217 41,519 41,519 31,066 51.84%
Div Payout % 85.39% 77.55% 75.41% 67.50% 61.61% 70.06% 59.52% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 320,288 307,924 319,139 298,196 306,936 283,722 193,156 40.22%
NOSH 300,286 300,263 300,157 300,113 289,562 298,653 193,156 34.30%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 16.34% 16.27% 16.32% 15.43% 14.97% 14.65% 13.95% -
ROE 21.22% 24.30% 24.07% 24.45% 21.95% 20.89% 27.02% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 143.33 158.96 161.83 163.59 155.36 139.54 193.51 -18.18%
EPS 23.34 25.76 26.47 25.19 23.27 20.47 27.02 -9.32%
DPS 20.00 20.00 20.00 17.00 14.34 14.34 16.00 16.08%
NAPS 1.10 1.06 1.10 1.03 1.06 0.98 1.00 6.57%
Adjusted Per Share Value based on latest NOSH - 300,113
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 137.60 152.26 154.80 156.16 148.33 133.20 123.24 7.64%
EPS 22.41 24.67 25.32 24.04 22.22 19.54 17.21 19.30%
DPS 19.13 19.13 19.10 16.23 13.69 13.69 10.24 51.85%
NAPS 1.056 1.0153 1.0523 0.9832 1.012 0.9355 0.6369 40.21%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.40 4.96 5.38 5.45 4.28 3.81 4.29 -
P/RPS 3.07 3.12 3.32 3.33 2.75 2.73 2.22 24.19%
P/EPS 18.85 19.26 20.32 21.64 18.39 18.61 15.88 12.14%
EY 5.30 5.19 4.92 4.62 5.44 5.37 6.30 -10.91%
DY 4.55 4.03 3.72 3.12 3.35 3.76 3.73 14.20%
P/NAPS 4.00 4.68 4.89 5.29 4.04 3.89 4.29 -4.57%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 26/06/18 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 -
Price 4.04 4.85 4.70 5.47 4.70 3.90 3.30 -
P/RPS 2.82 3.05 2.90 3.34 3.03 2.79 1.71 39.71%
P/EPS 17.31 18.83 17.75 21.72 20.20 19.05 12.21 26.27%
EY 5.78 5.31 5.63 4.60 4.95 5.25 8.19 -20.78%
DY 4.95 4.12 4.26 3.11 3.05 3.68 4.85 1.37%
P/NAPS 3.67 4.58 4.27 5.31 4.43 3.98 3.30 7.36%

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