[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 119.86%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 178,440 128,963 107,510 120,284 125,909 107,172 107,374 8.82%
PBT 32,916 20,695 18,096 26,433 34,293 22,314 19,871 8.76%
Tax -7,558 -5,140 -4,407 -6,813 -7,457 -5,869 -5,363 5.87%
NP 25,358 15,555 13,689 19,620 26,836 16,445 14,508 9.74%
-
NP to SH 25,652 15,377 13,390 19,330 26,374 15,601 13,935 10.69%
-
Tax Rate 22.96% 24.84% 24.35% 25.77% 21.74% 26.30% 26.99% -
Total Cost 153,082 113,408 93,821 100,664 99,073 90,727 92,866 8.67%
-
Net Worth 261,181 247,513 247,381 258,390 246,077 219,451 217,609 3.08%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 9,673 7,795 7,853 7,889 11,906 3,990 3,992 15.87%
Div Payout % 37.71% 50.70% 58.65% 40.82% 45.15% 25.58% 28.65% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 261,181 247,513 247,381 258,390 246,077 219,451 217,609 3.08%
NOSH 202,190 194,892 196,334 197,244 198,449 199,501 199,641 0.21%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 14.21% 12.06% 12.73% 16.31% 21.31% 15.34% 13.51% -
ROE 9.82% 6.21% 5.41% 7.48% 10.72% 7.11% 6.40% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 92.23 66.17 54.76 60.98 63.45 53.72 53.78 9.39%
EPS 13.26 7.89 6.82 9.80 13.29 7.82 6.98 11.27%
DPS 5.00 4.00 4.00 4.00 6.00 2.00 2.00 16.48%
NAPS 1.35 1.27 1.26 1.31 1.24 1.10 1.09 3.62%
Adjusted Per Share Value based on latest NOSH - 196,971
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 58.83 42.52 35.45 39.66 41.51 35.34 35.40 8.82%
EPS 8.46 5.07 4.41 6.37 8.70 5.14 4.59 10.71%
DPS 3.19 2.57 2.59 2.60 3.93 1.32 1.32 15.82%
NAPS 0.8612 0.8161 0.8157 0.852 0.8114 0.7236 0.7175 3.08%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.00 2.38 2.59 2.79 2.22 1.93 3.08 -
P/RPS 4.34 3.60 4.73 4.58 3.50 3.59 5.73 -4.52%
P/EPS 30.17 30.16 37.98 28.47 16.70 24.68 44.13 -6.13%
EY 3.31 3.32 2.63 3.51 5.99 4.05 2.27 6.48%
DY 1.25 1.68 1.54 1.43 2.70 1.04 0.65 11.50%
P/NAPS 2.96 1.87 2.06 2.13 1.79 1.75 2.83 0.75%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 -
Price 3.94 2.32 2.19 2.62 2.17 1.80 2.93 -
P/RPS 4.27 3.51 4.00 4.30 3.42 3.35 5.45 -3.98%
P/EPS 29.72 29.40 32.11 26.73 16.33 23.02 41.98 -5.58%
EY 3.37 3.40 3.11 3.74 6.12 4.34 2.38 5.96%
DY 1.27 1.72 1.83 1.53 2.76 1.11 0.68 10.96%
P/NAPS 2.92 1.83 1.74 2.00 1.75 1.64 2.69 1.37%

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