[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 53.88%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 285,618 209,480 169,470 191,921 194,256 169,964 164,994 9.56%
PBT 54,611 33,862 27,561 40,585 49,363 35,324 28,896 11.18%
Tax -13,589 -8,430 -6,803 -10,335 -11,536 -9,372 -7,691 9.94%
NP 41,022 25,432 20,758 30,250 37,827 25,952 21,205 11.61%
-
NP to SH 41,012 25,160 20,698 29,745 37,346 24,664 20,283 12.43%
-
Tax Rate 24.88% 24.90% 24.68% 25.47% 23.37% 26.53% 26.62% -
Total Cost 244,596 184,048 148,712 161,671 156,429 144,012 143,789 9.24%
-
Net Worth 266,555 249,263 246,731 244,263 243,690 213,342 197,639 5.10%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 9,657 7,789 7,832 - - - 3,992 15.84%
Div Payout % 23.55% 30.96% 37.84% - - - 19.69% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 266,555 249,263 246,731 244,263 243,690 213,342 197,639 5.10%
NOSH 193,156 194,736 195,818 196,986 198,122 199,385 199,635 -0.54%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 14.36% 12.14% 12.25% 15.76% 19.47% 15.27% 12.85% -
ROE 15.39% 10.09% 8.39% 12.18% 15.33% 11.56% 10.26% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 147.87 107.57 86.54 97.43 98.05 85.24 82.65 10.17%
EPS 21.23 12.92 10.57 15.10 18.85 12.37 10.16 13.05%
DPS 5.00 4.00 4.00 0.00 0.00 0.00 2.00 16.48%
NAPS 1.38 1.28 1.26 1.24 1.23 1.07 0.99 5.68%
Adjusted Per Share Value based on latest NOSH - 196,918
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 94.17 69.07 55.88 63.28 64.05 56.04 54.40 9.56%
EPS 13.52 8.30 6.82 9.81 12.31 8.13 6.69 12.42%
DPS 3.18 2.57 2.58 0.00 0.00 0.00 1.32 15.76%
NAPS 0.8789 0.8219 0.8135 0.8054 0.8035 0.7034 0.6516 5.10%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 4.29 2.35 2.40 2.53 2.40 2.20 2.65 -
P/RPS 2.90 2.18 2.77 2.60 2.45 2.58 3.21 -1.67%
P/EPS 20.20 18.19 22.71 16.75 12.73 17.78 26.08 -4.16%
EY 4.95 5.50 4.40 5.97 7.85 5.62 3.83 4.36%
DY 1.17 1.70 1.67 0.00 0.00 0.00 0.75 7.68%
P/NAPS 3.11 1.84 1.90 2.04 1.95 2.06 2.68 2.50%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/17 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 -
Price 3.30 2.37 2.36 2.48 2.44 2.13 2.27 -
P/RPS 2.23 2.20 2.73 2.55 2.49 2.50 2.75 -3.42%
P/EPS 15.54 18.34 22.33 16.42 12.94 17.22 22.34 -5.86%
EY 6.43 5.45 4.48 6.09 7.73 5.81 4.48 6.20%
DY 1.52 1.69 1.69 0.00 0.00 0.00 0.88 9.52%
P/NAPS 2.39 1.85 1.87 2.00 1.98 1.99 2.29 0.71%

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