[BESHOM] YoY Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 31.63%
YoY- 66.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 268,900 344,512 496,130 356,880 257,926 215,020 240,568 1.87%
PBT 39,488 65,400 101,910 65,832 41,390 36,192 52,866 -4.74%
Tax -9,872 -16,372 -23,470 -15,116 -10,280 -8,814 -13,626 -5.22%
NP 29,616 49,028 78,440 50,716 31,110 27,378 39,240 -4.57%
-
NP to SH 30,122 49,196 78,608 51,304 30,754 26,780 38,660 -4.07%
-
Tax Rate 25.00% 25.03% 23.03% 22.96% 24.84% 24.35% 25.77% -
Total Cost 239,284 295,484 417,690 306,164 226,816 187,642 201,328 2.91%
-
Net Worth 299,138 299,337 298,196 261,181 247,513 247,381 258,390 2.46%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 17,425 23,249 34,741 19,346 15,591 15,706 15,779 1.66%
Div Payout % 57.85% 47.26% 44.20% 37.71% 50.70% 58.65% 40.82% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 299,138 299,337 298,196 261,181 247,513 247,381 258,390 2.46%
NOSH 300,297 300,297 300,113 202,190 194,892 196,334 197,244 7.25%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 11.01% 14.23% 15.81% 14.21% 12.06% 12.73% 16.31% -
ROE 10.07% 16.43% 26.36% 19.64% 12.43% 10.83% 14.96% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 92.59 118.54 171.37 184.46 132.34 109.52 121.96 -4.48%
EPS 10.38 16.94 27.16 26.52 15.78 13.64 19.60 -10.04%
DPS 6.00 8.00 12.00 10.00 8.00 8.00 8.00 -4.67%
NAPS 1.03 1.03 1.03 1.35 1.27 1.26 1.31 -3.92%
Adjusted Per Share Value based on latest NOSH - 202,190
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 88.66 113.59 163.58 117.67 85.04 70.90 79.32 1.87%
EPS 9.93 16.22 25.92 16.92 10.14 8.83 12.75 -4.07%
DPS 5.75 7.67 11.45 6.38 5.14 5.18 5.20 1.68%
NAPS 0.9863 0.987 0.9832 0.8612 0.8161 0.8157 0.852 2.46%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 2.34 3.44 5.45 4.00 2.38 2.59 2.79 -
P/RPS 2.53 2.90 3.18 2.17 1.80 2.36 2.29 1.67%
P/EPS 22.56 20.32 20.07 15.08 15.08 18.99 14.23 7.97%
EY 4.43 4.92 4.98 6.63 6.63 5.27 7.03 -7.40%
DY 2.56 2.33 2.20 2.50 3.36 3.09 2.87 -1.88%
P/NAPS 2.27 3.34 5.29 2.96 1.87 2.06 2.13 1.06%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 18/12/19 17/12/18 18/12/17 22/12/16 16/12/15 16/12/14 18/12/13 -
Price 2.15 2.90 5.47 3.94 2.32 2.19 2.62 -
P/RPS 2.32 2.45 3.19 2.14 1.75 2.00 2.15 1.27%
P/EPS 20.73 17.13 20.15 14.86 14.70 16.06 13.37 7.57%
EY 4.82 5.84 4.96 6.73 6.80 6.23 7.48 -7.05%
DY 2.79 2.76 2.19 2.54 3.45 3.65 3.05 -1.47%
P/NAPS 2.09 2.82 5.31 2.92 1.83 1.74 2.00 0.73%

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