[BESHOM] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 9.93%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 356,880 257,926 215,020 240,568 251,818 214,344 214,748 8.82%
PBT 65,832 41,390 36,192 52,866 68,586 44,628 39,742 8.76%
Tax -15,116 -10,280 -8,814 -13,626 -14,914 -11,738 -10,726 5.87%
NP 50,716 31,110 27,378 39,240 53,672 32,890 29,016 9.74%
-
NP to SH 51,304 30,754 26,780 38,660 52,748 31,202 27,870 10.69%
-
Tax Rate 22.96% 24.84% 24.35% 25.77% 21.74% 26.30% 26.99% -
Total Cost 306,164 226,816 187,642 201,328 198,146 181,454 185,732 8.67%
-
Net Worth 261,181 247,513 247,381 258,390 246,077 219,451 217,609 3.08%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 19,346 15,591 15,706 15,779 23,813 7,980 7,985 15.87%
Div Payout % 37.71% 50.70% 58.65% 40.82% 45.15% 25.58% 28.65% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 261,181 247,513 247,381 258,390 246,077 219,451 217,609 3.08%
NOSH 202,190 194,892 196,334 197,244 198,449 199,501 199,641 0.21%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 14.21% 12.06% 12.73% 16.31% 21.31% 15.34% 13.51% -
ROE 19.64% 12.43% 10.83% 14.96% 21.44% 14.22% 12.81% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 184.46 132.34 109.52 121.96 126.89 107.44 107.57 9.39%
EPS 26.52 15.78 13.64 19.60 26.58 15.64 13.96 11.27%
DPS 10.00 8.00 8.00 8.00 12.00 4.00 4.00 16.48%
NAPS 1.35 1.27 1.26 1.31 1.24 1.10 1.09 3.62%
Adjusted Per Share Value based on latest NOSH - 196,971
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 117.67 85.04 70.90 79.32 83.03 70.67 70.81 8.82%
EPS 16.92 10.14 8.83 12.75 17.39 10.29 9.19 10.69%
DPS 6.38 5.14 5.18 5.20 7.85 2.63 2.63 15.90%
NAPS 0.8612 0.8161 0.8157 0.852 0.8114 0.7236 0.7175 3.08%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.00 2.38 2.59 2.79 2.22 1.93 3.08 -
P/RPS 2.17 1.80 2.36 2.29 1.75 1.80 2.86 -4.49%
P/EPS 15.08 15.08 18.99 14.23 8.35 12.34 22.06 -6.13%
EY 6.63 6.63 5.27 7.03 11.97 8.10 4.53 6.54%
DY 2.50 3.36 3.09 2.87 5.41 2.07 1.30 11.50%
P/NAPS 2.96 1.87 2.06 2.13 1.79 1.75 2.83 0.75%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 -
Price 3.94 2.32 2.19 2.62 2.17 1.80 2.93 -
P/RPS 2.14 1.75 2.00 2.15 1.71 1.68 2.72 -3.91%
P/EPS 14.86 14.70 16.06 13.37 8.16 11.51 20.99 -5.58%
EY 6.73 6.80 6.23 7.48 12.25 8.69 4.76 5.93%
DY 2.54 3.45 3.65 3.05 5.53 2.22 1.37 10.82%
P/NAPS 2.92 1.83 1.74 2.00 1.75 1.64 2.69 1.37%

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