[BESHOM] YoY Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 7.58%
YoY- -30.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 496,130 356,880 257,926 215,020 240,568 251,818 214,344 14.99%
PBT 101,910 65,832 41,390 36,192 52,866 68,586 44,628 14.73%
Tax -23,470 -15,116 -10,280 -8,814 -13,626 -14,914 -11,738 12.22%
NP 78,440 50,716 31,110 27,378 39,240 53,672 32,890 15.57%
-
NP to SH 78,608 51,304 30,754 26,780 38,660 52,748 31,202 16.63%
-
Tax Rate 23.03% 22.96% 24.84% 24.35% 25.77% 21.74% 26.30% -
Total Cost 417,690 306,164 226,816 187,642 201,328 198,146 181,454 14.89%
-
Net Worth 298,196 261,181 247,513 247,381 258,390 246,077 219,451 5.23%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 34,741 19,346 15,591 15,706 15,779 23,813 7,980 27.75%
Div Payout % 44.20% 37.71% 50.70% 58.65% 40.82% 45.15% 25.58% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 298,196 261,181 247,513 247,381 258,390 246,077 219,451 5.23%
NOSH 300,113 202,190 194,892 196,334 197,244 198,449 199,501 7.03%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 15.81% 14.21% 12.06% 12.73% 16.31% 21.31% 15.34% -
ROE 26.36% 19.64% 12.43% 10.83% 14.96% 21.44% 14.22% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 171.37 184.46 132.34 109.52 121.96 126.89 107.44 8.08%
EPS 27.16 26.52 15.78 13.64 19.60 26.58 15.64 9.62%
DPS 12.00 10.00 8.00 8.00 8.00 12.00 4.00 20.07%
NAPS 1.03 1.35 1.27 1.26 1.31 1.24 1.10 -1.08%
Adjusted Per Share Value based on latest NOSH - 196,356
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 165.21 118.84 85.89 71.60 80.11 83.86 71.38 14.99%
EPS 26.18 17.08 10.24 8.92 12.87 17.57 10.39 16.63%
DPS 11.57 6.44 5.19 5.23 5.25 7.93 2.66 27.73%
NAPS 0.993 0.8697 0.8242 0.8238 0.8604 0.8194 0.7308 5.23%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 5.45 4.00 2.38 2.59 2.79 2.22 1.93 -
P/RPS 3.18 2.17 1.80 2.36 2.29 1.75 1.80 9.93%
P/EPS 20.07 15.08 15.08 18.99 14.23 8.35 12.34 8.43%
EY 4.98 6.63 6.63 5.27 7.03 11.97 8.10 -7.78%
DY 2.20 2.50 3.36 3.09 2.87 5.41 2.07 1.01%
P/NAPS 5.29 2.96 1.87 2.06 2.13 1.79 1.75 20.22%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 18/12/17 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 -
Price 5.47 3.94 2.32 2.19 2.62 2.17 1.80 -
P/RPS 3.19 2.14 1.75 2.00 2.15 1.71 1.68 11.26%
P/EPS 20.15 14.86 14.70 16.06 13.37 8.16 11.51 9.77%
EY 4.96 6.73 6.80 6.23 7.48 12.25 8.69 -8.91%
DY 2.19 2.54 3.45 3.65 3.05 5.53 2.22 -0.22%
P/NAPS 5.31 2.92 1.83 1.74 2.00 1.75 1.64 21.60%

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