[BESHOM] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -10.95%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 320,340 498,148 314,648 221,504 199,136 218,732 242,416 4.75%
PBT 57,756 92,420 50,380 35,216 33,636 47,180 55,320 0.72%
Tax -15,116 -22,044 -12,588 -9,092 -8,764 -12,276 -13,968 1.32%
NP 42,640 70,376 37,792 26,124 24,872 34,904 41,352 0.51%
-
NP to SH 43,988 71,464 38,976 26,500 24,892 35,168 41,092 1.14%
-
Tax Rate 26.17% 23.85% 24.99% 25.82% 26.06% 26.02% 25.25% -
Total Cost 277,700 427,772 276,856 195,380 174,264 183,828 201,064 5.52%
-
Net Worth 320,288 306,936 267,330 259,918 259,128 248,383 230,496 5.63%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 320,288 306,936 267,330 259,918 259,128 248,383 230,496 5.63%
NOSH 300,286 289,562 193,717 195,427 196,309 197,130 198,704 7.12%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 13.31% 14.13% 12.01% 11.79% 12.49% 15.96% 17.06% -
ROE 13.73% 23.28% 14.58% 10.20% 9.61% 14.16% 17.83% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 110.02 172.03 162.43 113.34 101.44 110.96 122.00 -1.70%
EPS 15.12 24.68 20.12 13.56 12.68 17.84 20.68 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.38 1.33 1.32 1.26 1.16 -0.88%
Adjusted Per Share Value based on latest NOSH - 195,427
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 105.62 164.25 103.74 73.03 65.66 72.12 79.93 4.75%
EPS 14.50 23.56 12.85 8.74 8.21 11.60 13.55 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.056 1.012 0.8814 0.857 0.8544 0.819 0.76 5.63%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 4.40 4.28 2.92 2.25 2.61 2.68 2.08 -
P/RPS 4.00 2.49 1.80 1.99 2.57 2.42 1.70 15.32%
P/EPS 29.13 17.34 14.51 16.59 20.58 15.02 10.06 19.37%
EY 3.43 5.77 6.89 6.03 4.86 6.66 9.94 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.04 2.12 1.69 1.98 2.13 1.79 14.33%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 20/09/17 21/09/16 23/09/15 24/09/14 19/09/13 19/09/12 -
Price 4.04 4.70 3.41 2.29 2.69 2.74 2.02 -
P/RPS 3.67 2.73 2.10 2.02 2.65 2.47 1.66 14.13%
P/EPS 26.74 19.04 16.95 16.89 21.21 15.36 9.77 18.26%
EY 3.74 5.25 5.90 5.92 4.71 6.51 10.24 -15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 4.43 2.47 1.72 2.04 2.17 1.74 13.23%

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