[BESHOM] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -0.68%
YoY- 42.77%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 272,816 268,628 344,549 468,176 380,824 279,306 225,960 3.18%
PBT 54,530 40,969 66,165 101,301 72,814 45,149 36,748 6.79%
Tax -13,353 -10,680 -16,413 -23,380 -18,118 -11,240 -9,070 6.65%
NP 41,177 30,289 49,752 77,921 54,696 33,909 27,677 6.83%
-
NP to SH 41,197 30,213 49,850 78,072 54,682 33,546 27,597 6.89%
-
Tax Rate 24.49% 26.07% 24.81% 23.08% 24.88% 24.90% 24.68% -
Total Cost 231,638 238,338 294,797 390,254 326,128 245,397 198,282 2.62%
-
Net Worth 307,538 296,199 299,602 319,139 266,555 249,263 246,731 3.73%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 15,473 23,231 - 34,815 12,877 10,385 10,443 6.76%
Div Payout % 37.56% 76.89% - 44.59% 23.55% 30.96% 37.84% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 307,538 296,199 299,602 319,139 266,555 249,263 246,731 3.73%
NOSH 300,297 300,297 300,297 300,157 193,156 194,736 195,818 7.37%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.09% 11.28% 14.44% 16.64% 14.36% 12.14% 12.25% -
ROE 13.40% 10.20% 16.64% 24.46% 20.51% 13.46% 11.19% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 94.03 92.51 118.45 161.37 197.16 143.43 115.39 -3.35%
EPS 14.20 10.40 17.15 26.91 28.31 17.23 14.09 0.12%
DPS 5.33 8.00 0.00 12.00 6.67 5.33 5.33 0.00%
NAPS 1.06 1.02 1.03 1.10 1.38 1.28 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,157
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 89.95 88.57 113.60 154.37 125.56 92.09 74.50 3.18%
EPS 13.58 9.96 16.44 25.74 18.03 11.06 9.10 6.89%
DPS 5.10 7.66 0.00 11.48 4.25 3.42 3.44 6.77%
NAPS 1.014 0.9766 0.9878 1.0523 0.8789 0.8219 0.8135 3.73%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.12 2.00 2.78 5.38 4.29 2.35 2.40 -
P/RPS 2.25 2.16 2.35 3.33 2.18 1.64 2.08 1.31%
P/EPS 14.93 19.22 16.22 19.99 15.15 13.64 17.03 -2.16%
EY 6.70 5.20 6.16 5.00 6.60 7.33 5.87 2.22%
DY 2.52 4.00 0.00 2.23 1.55 2.27 2.22 2.13%
P/NAPS 2.00 1.96 2.70 4.89 3.11 1.84 1.90 0.85%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 -
Price 2.14 1.17 2.70 4.70 3.30 2.37 2.36 -
P/RPS 2.28 1.26 2.28 2.91 1.67 1.65 2.05 1.78%
P/EPS 15.07 11.25 15.75 17.47 11.66 13.76 16.75 -1.74%
EY 6.64 8.89 6.35 5.73 8.58 7.27 5.97 1.78%
DY 2.49 6.84 0.00 2.55 2.02 2.25 2.26 1.62%
P/NAPS 2.02 1.15 2.62 4.27 2.39 1.85 1.87 1.29%

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