[BESHOM] QoQ TTM Result on 31-Oct-2018 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- -11.53%
YoY- -17.55%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 314,330 328,354 369,061 385,972 417,329 461,781 469,501 -23.52%
PBT 59,254 63,497 72,674 80,771 90,360 99,026 99,492 -29.28%
Tax -15,239 -16,351 -18,686 -20,362 -22,179 -23,911 -22,873 -23.77%
NP 44,015 47,146 53,988 60,409 68,181 75,115 76,619 -30.96%
-
NP to SH 44,155 47,409 53,662 60,122 67,959 74,828 76,806 -30.93%
-
Tax Rate 25.72% 25.75% 25.71% 25.21% 24.55% 24.15% 22.99% -
Total Cost 270,315 281,208 315,073 325,563 349,148 386,666 392,882 -22.11%
-
Net Worth 316,623 310,965 299,602 299,337 320,288 307,924 319,139 -0.52%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 37,780 37,780 43,579 52,283 58,028 58,028 57,920 -24.84%
Div Payout % 85.56% 79.69% 81.21% 86.96% 85.39% 77.55% 75.41% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 316,623 310,965 299,602 299,337 320,288 307,924 319,139 -0.52%
NOSH 300,297 300,297 300,297 300,297 300,286 300,263 300,157 0.03%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 14.00% 14.36% 14.63% 15.65% 16.34% 16.27% 16.32% -
ROE 13.95% 15.25% 17.91% 20.09% 21.22% 24.30% 24.07% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 108.21 112.98 126.88 132.81 143.33 158.96 161.83 -23.58%
EPS 15.20 16.31 18.45 20.69 23.34 25.76 26.47 -30.98%
DPS 13.00 13.00 15.00 18.00 20.00 20.00 20.00 -25.02%
NAPS 1.09 1.07 1.03 1.03 1.10 1.06 1.10 -0.60%
Adjusted Per Share Value based on latest NOSH - 300,297
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 104.67 109.34 122.90 128.53 138.97 153.77 156.35 -23.52%
EPS 14.70 15.79 17.87 20.02 22.63 24.92 25.58 -30.94%
DPS 12.58 12.58 14.51 17.41 19.32 19.32 19.29 -24.85%
NAPS 1.0544 1.0355 0.9977 0.9968 1.0666 1.0254 1.0627 -0.52%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 2.27 2.57 2.78 3.44 4.40 4.96 5.38 -
P/RPS 2.10 2.27 2.19 2.59 3.07 3.12 3.32 -26.37%
P/EPS 14.93 15.75 15.07 16.63 18.85 19.26 20.32 -18.62%
EY 6.70 6.35 6.64 6.01 5.30 5.19 4.92 22.92%
DY 5.73 5.06 5.40 5.23 4.55 4.03 3.72 33.48%
P/NAPS 2.08 2.40 2.70 3.34 4.00 4.68 4.89 -43.52%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 25/06/19 25/03/19 17/12/18 26/09/18 26/06/18 23/03/18 -
Price 2.73 2.24 2.70 2.90 4.04 4.85 4.70 -
P/RPS 2.52 1.98 2.13 2.18 2.82 3.05 2.90 -8.96%
P/EPS 17.96 13.73 14.64 14.02 17.31 18.83 17.75 0.78%
EY 5.57 7.28 6.83 7.13 5.78 5.31 5.63 -0.71%
DY 4.76 5.80 5.56 6.21 4.95 4.12 4.26 7.70%
P/NAPS 2.50 2.09 2.62 2.82 3.67 4.58 4.27 -30.08%

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