[BESHOM] YoY Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 1.54%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 403,987 297,629 239,851 253,423 266,529 239,533 223,254 10.37%
PBT 78,127 49,072 42,673 53,149 63,930 48,778 41,288 11.20%
Tax -18,927 -12,507 -12,249 -12,278 -15,919 -13,076 -11,578 8.52%
NP 59,200 36,565 30,424 40,871 48,011 35,702 29,710 12.16%
-
NP to SH 59,264 36,343 29,760 40,271 47,153 34,003 28,370 13.05%
-
Tax Rate 24.23% 25.49% 28.70% 23.10% 24.90% 26.81% 28.04% -
Total Cost 344,787 261,064 209,427 212,552 218,518 203,831 193,544 10.09%
-
Net Worth 283,722 258,479 254,163 255,938 241,112 221,000 203,639 5.67%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 46,322 29,151 29,326 27,562 15,810 17,918 14,973 20.69%
Div Payout % 78.16% 80.21% 98.54% 68.44% 33.53% 52.70% 52.78% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 283,722 258,479 254,163 255,938 241,112 221,000 203,639 5.67%
NOSH 298,653 194,345 195,510 196,875 197,633 199,099 199,646 6.93%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 14.65% 12.29% 12.68% 16.13% 18.01% 14.90% 13.31% -
ROE 20.89% 14.06% 11.71% 15.73% 19.56% 15.39% 13.93% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 139.54 153.14 122.68 128.72 134.86 120.31 111.82 3.75%
EPS 20.47 12.47 15.22 20.46 23.86 17.07 14.21 6.26%
DPS 16.00 15.00 15.00 14.00 8.00 9.00 7.50 13.44%
NAPS 0.98 1.33 1.30 1.30 1.22 1.11 1.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 196,893
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 134.53 99.11 79.87 84.39 88.75 79.77 74.34 10.38%
EPS 19.74 12.10 9.91 13.41 15.70 11.32 9.45 13.05%
DPS 15.43 9.71 9.77 9.18 5.26 5.97 4.99 20.68%
NAPS 0.9448 0.8607 0.8464 0.8523 0.8029 0.7359 0.6781 5.67%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.81 2.54 2.35 2.50 2.29 2.17 2.26 -
P/RPS 2.73 1.66 1.92 1.94 1.70 1.80 2.02 5.14%
P/EPS 18.61 13.58 15.44 12.22 9.60 12.71 15.90 2.65%
EY 5.37 7.36 6.48 8.18 10.42 7.87 6.29 -2.59%
DY 4.20 5.91 6.38 5.60 3.49 4.15 3.32 3.99%
P/NAPS 3.89 1.91 1.81 1.92 1.88 1.95 2.22 9.78%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 24/06/15 25/06/14 26/06/13 28/06/12 23/06/11 -
Price 3.90 2.73 2.23 2.53 2.62 2.08 2.16 -
P/RPS 2.79 1.78 1.82 1.97 1.94 1.73 1.93 6.32%
P/EPS 19.05 14.60 14.65 12.37 10.98 12.18 15.20 3.83%
EY 5.25 6.85 6.83 8.08 9.11 8.21 6.58 -3.69%
DY 4.10 5.49 6.73 5.53 3.05 4.33 3.47 2.81%
P/NAPS 3.98 2.05 1.72 1.95 2.15 1.87 2.12 11.05%

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