[BESHOM] YoY Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -38.19%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 498,148 314,648 221,504 199,136 218,732 242,416 203,892 16.03%
PBT 92,420 50,380 35,216 33,636 47,180 55,320 44,256 13.04%
Tax -22,044 -12,588 -9,092 -8,764 -12,276 -13,968 -12,104 10.49%
NP 70,376 37,792 26,124 24,872 34,904 41,352 32,152 13.93%
-
NP to SH 71,464 38,976 26,500 24,892 35,168 41,092 30,936 14.96%
-
Tax Rate 23.85% 24.99% 25.82% 26.06% 26.02% 25.25% 27.35% -
Total Cost 427,772 276,856 195,380 174,264 183,828 201,064 171,740 16.41%
-
Net Worth 306,936 267,330 259,918 259,128 248,383 230,496 211,835 6.36%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 306,936 267,330 259,918 259,128 248,383 230,496 211,835 6.36%
NOSH 289,562 193,717 195,427 196,309 197,130 198,704 199,844 6.36%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 14.13% 12.01% 11.79% 12.49% 15.96% 17.06% 15.77% -
ROE 23.28% 14.58% 10.20% 9.61% 14.16% 17.83% 14.60% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 172.03 162.43 113.34 101.44 110.96 122.00 102.03 9.08%
EPS 24.68 20.12 13.56 12.68 17.84 20.68 15.48 8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.38 1.33 1.32 1.26 1.16 1.06 0.00%
Adjusted Per Share Value based on latest NOSH - 196,309
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 165.88 104.78 73.76 66.31 72.84 80.73 67.90 16.03%
EPS 23.80 12.98 8.82 8.29 11.71 13.68 10.30 14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0221 0.8902 0.8655 0.8629 0.8271 0.7676 0.7054 6.36%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 4.28 2.92 2.25 2.61 2.68 2.08 2.07 -
P/RPS 2.49 1.80 1.99 2.57 2.42 1.70 2.03 3.45%
P/EPS 17.34 14.51 16.59 20.58 15.02 10.06 13.37 4.42%
EY 5.77 6.89 6.03 4.86 6.66 9.94 7.48 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.04 2.12 1.69 1.98 2.13 1.79 1.95 12.89%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 20/09/17 21/09/16 23/09/15 24/09/14 19/09/13 19/09/12 28/09/11 -
Price 4.70 3.41 2.29 2.69 2.74 2.02 1.66 -
P/RPS 2.73 2.10 2.02 2.65 2.47 1.66 1.63 8.96%
P/EPS 19.04 16.95 16.89 21.21 15.36 9.77 10.72 10.03%
EY 5.25 5.90 5.92 4.71 6.51 10.24 9.33 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.47 1.72 2.04 2.17 1.74 1.57 18.85%

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