[BESHOM] YoY Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 7.84%
YoY- -26.1%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 461,781 403,987 297,629 239,851 253,423 266,529 239,533 11.55%
PBT 99,026 78,127 49,072 42,673 53,149 63,930 48,778 12.52%
Tax -23,911 -18,927 -12,507 -12,249 -12,278 -15,919 -13,076 10.57%
NP 75,115 59,200 36,565 30,424 40,871 48,011 35,702 13.19%
-
NP to SH 74,828 59,264 36,343 29,760 40,271 47,153 34,003 14.04%
-
Tax Rate 24.15% 24.23% 25.49% 28.70% 23.10% 24.90% 26.81% -
Total Cost 386,666 344,787 261,064 209,427 212,552 218,518 203,831 11.25%
-
Net Worth 307,924 283,722 258,479 254,163 255,938 241,112 221,000 5.68%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 58,099 46,322 29,151 29,326 27,562 15,810 17,918 21.64%
Div Payout % 77.64% 78.16% 80.21% 98.54% 68.44% 33.53% 52.70% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 307,924 283,722 258,479 254,163 255,938 241,112 221,000 5.68%
NOSH 300,263 298,653 194,345 195,510 196,875 197,633 199,099 7.08%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 16.27% 14.65% 12.29% 12.68% 16.13% 18.01% 14.90% -
ROE 24.30% 20.89% 14.06% 11.71% 15.73% 19.56% 15.39% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 158.96 139.54 153.14 122.68 128.72 134.86 120.31 4.75%
EPS 25.76 20.47 12.47 15.22 20.46 23.86 17.07 7.09%
DPS 20.00 16.00 15.00 15.00 14.00 8.00 9.00 14.22%
NAPS 1.06 0.98 1.33 1.30 1.30 1.22 1.11 -0.76%
Adjusted Per Share Value based on latest NOSH - 195,645
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 153.77 134.53 99.11 79.87 84.39 88.75 79.77 11.55%
EPS 24.92 19.74 12.10 9.91 13.41 15.70 11.32 14.04%
DPS 19.35 15.43 9.71 9.77 9.18 5.26 5.97 21.64%
NAPS 1.0254 0.9448 0.8607 0.8464 0.8523 0.8029 0.7359 5.68%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 4.96 3.81 2.54 2.35 2.50 2.29 2.17 -
P/RPS 3.12 2.73 1.66 1.92 1.94 1.70 1.80 9.59%
P/EPS 19.26 18.61 13.58 15.44 12.22 9.60 12.71 7.16%
EY 5.19 5.37 7.36 6.48 8.18 10.42 7.87 -6.70%
DY 4.03 4.20 5.91 6.38 5.60 3.49 4.15 -0.48%
P/NAPS 4.68 3.89 1.91 1.81 1.92 1.88 1.95 15.70%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 26/06/18 29/06/17 29/06/16 24/06/15 25/06/14 26/06/13 28/06/12 -
Price 4.85 3.90 2.73 2.23 2.53 2.62 2.08 -
P/RPS 3.05 2.79 1.78 1.82 1.97 1.94 1.73 9.90%
P/EPS 18.83 19.05 14.60 14.65 12.37 10.98 12.18 7.52%
EY 5.31 5.25 6.85 6.83 8.08 9.11 8.21 -7.00%
DY 4.12 4.10 5.49 6.73 5.53 3.05 4.33 -0.82%
P/NAPS 4.58 3.98 2.05 1.72 1.95 2.15 1.87 16.09%

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