[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 48.98%
YoY- 42.77%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 204,612 201,471 258,412 351,132 285,618 209,480 169,470 3.18%
PBT 40,898 30,727 49,624 75,976 54,611 33,862 27,561 6.79%
Tax -10,015 -8,010 -12,310 -17,535 -13,589 -8,430 -6,803 6.65%
NP 30,883 22,717 37,314 58,441 41,022 25,432 20,758 6.83%
-
NP to SH 30,898 22,660 37,388 58,554 41,012 25,160 20,698 6.89%
-
Tax Rate 24.49% 26.07% 24.81% 23.08% 24.88% 24.90% 24.68% -
Total Cost 173,729 178,754 221,098 292,691 244,596 184,048 148,712 2.62%
-
Net Worth 307,538 296,199 299,602 319,139 266,555 249,263 246,731 3.73%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 11,605 17,423 - 26,111 9,657 7,789 7,832 6.76%
Div Payout % 37.56% 76.89% - 44.59% 23.55% 30.96% 37.84% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 307,538 296,199 299,602 319,139 266,555 249,263 246,731 3.73%
NOSH 300,297 300,297 300,297 300,157 193,156 194,736 195,818 7.37%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.09% 11.28% 14.44% 16.64% 14.36% 12.14% 12.25% -
ROE 10.05% 7.65% 12.48% 18.35% 15.39% 10.09% 8.39% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 70.52 69.38 88.84 121.03 147.87 107.57 86.54 -3.35%
EPS 10.65 7.80 12.86 20.18 21.23 12.92 10.57 0.12%
DPS 4.00 6.00 0.00 9.00 5.00 4.00 4.00 0.00%
NAPS 1.06 1.02 1.03 1.10 1.38 1.28 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,157
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 67.46 66.43 85.20 115.77 94.17 69.07 55.88 3.18%
EPS 10.19 7.47 12.33 19.31 13.52 8.30 6.82 6.91%
DPS 3.83 5.74 0.00 8.61 3.18 2.57 2.58 6.79%
NAPS 1.014 0.9766 0.9878 1.0523 0.8789 0.8219 0.8135 3.73%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.12 2.00 2.78 5.38 4.29 2.35 2.40 -
P/RPS 3.01 2.88 3.13 4.45 2.90 2.18 2.77 1.39%
P/EPS 19.91 25.63 21.63 26.66 20.20 18.19 22.71 -2.16%
EY 5.02 3.90 4.62 3.75 4.95 5.50 4.40 2.21%
DY 1.89 3.00 0.00 1.67 1.17 1.70 1.67 2.08%
P/NAPS 2.00 1.96 2.70 4.89 3.11 1.84 1.90 0.85%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 -
Price 2.14 1.17 2.70 4.70 3.30 2.37 2.36 -
P/RPS 3.03 1.69 3.04 3.88 2.23 2.20 2.73 1.75%
P/EPS 20.09 14.99 21.01 23.29 15.54 18.34 22.33 -1.74%
EY 4.98 6.67 4.76 4.29 6.43 5.45 4.48 1.77%
DY 1.87 5.13 0.00 1.91 1.52 1.69 1.69 1.69%
P/NAPS 2.02 1.15 2.62 4.27 2.39 1.85 1.87 1.29%

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