[BESHOM] YoY Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -77.74%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 80,085 124,537 78,662 55,376 49,784 54,683 60,604 4.75%
PBT 14,439 23,105 12,595 8,804 8,409 11,795 13,830 0.72%
Tax -3,779 -5,511 -3,147 -2,273 -2,191 -3,069 -3,492 1.32%
NP 10,660 17,594 9,448 6,531 6,218 8,726 10,338 0.51%
-
NP to SH 10,997 17,866 9,744 6,625 6,223 8,792 10,273 1.14%
-
Tax Rate 26.17% 23.85% 24.99% 25.82% 26.06% 26.02% 25.25% -
Total Cost 69,425 106,943 69,214 48,845 43,566 45,957 50,266 5.52%
-
Net Worth 320,288 306,936 267,330 259,918 259,128 248,383 230,496 5.63%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 320,288 306,936 267,330 259,918 259,128 248,383 230,496 5.63%
NOSH 300,286 289,562 193,717 195,427 196,309 197,130 198,704 7.12%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 13.31% 14.13% 12.01% 11.79% 12.49% 15.96% 17.06% -
ROE 3.43% 5.82% 3.64% 2.55% 2.40% 3.54% 4.46% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 27.50 43.01 40.61 28.34 25.36 27.74 30.50 -1.71%
EPS 3.78 6.17 5.03 3.39 3.17 4.46 5.17 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.38 1.33 1.32 1.26 1.16 -0.88%
Adjusted Per Share Value based on latest NOSH - 195,427
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 26.41 41.06 25.94 18.26 16.41 18.03 19.98 4.75%
EPS 3.63 5.89 3.21 2.18 2.05 2.90 3.39 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.056 1.012 0.8814 0.857 0.8544 0.819 0.76 5.63%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 4.40 4.28 2.92 2.25 2.61 2.68 2.08 -
P/RPS 16.00 9.95 7.19 7.94 10.29 9.66 6.82 15.26%
P/EPS 116.50 69.37 58.05 66.37 82.33 60.09 40.23 19.37%
EY 0.86 1.44 1.72 1.51 1.21 1.66 2.49 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.04 2.12 1.69 1.98 2.13 1.79 14.33%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 20/09/17 21/09/16 23/09/15 24/09/14 19/09/13 19/09/12 -
Price 4.04 4.70 3.41 2.29 2.69 2.74 2.02 -
P/RPS 14.69 10.93 8.40 8.08 10.61 9.88 6.62 14.20%
P/EPS 106.97 76.18 67.79 67.55 84.86 61.43 39.07 18.26%
EY 0.93 1.31 1.48 1.48 1.18 1.63 2.56 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 4.43 2.47 1.72 2.04 2.17 1.74 13.23%

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