[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 119.99%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 137,383 134,450 172,256 248,065 178,440 128,963 107,510 4.16%
PBT 27,200 19,744 32,700 50,955 32,916 20,695 18,096 7.02%
Tax -6,758 -4,936 -8,186 -11,735 -7,558 -5,140 -4,407 7.37%
NP 20,442 14,808 24,514 39,220 25,358 15,555 13,689 6.90%
-
NP to SH 20,615 15,061 24,598 39,304 25,652 15,377 13,390 7.44%
-
Tax Rate 24.85% 25.00% 25.03% 23.03% 22.96% 24.84% 24.35% -
Total Cost 116,941 119,642 147,742 208,845 153,082 113,408 93,821 3.73%
-
Net Worth 307,674 299,138 299,337 298,196 261,181 247,513 247,381 3.69%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 11,610 8,712 11,624 17,370 9,673 7,795 7,853 6.72%
Div Payout % 56.32% 57.85% 47.26% 44.20% 37.71% 50.70% 58.65% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 307,674 299,138 299,337 298,196 261,181 247,513 247,381 3.69%
NOSH 300,297 300,297 300,297 300,113 202,190 194,892 196,334 7.33%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 14.88% 11.01% 14.23% 15.81% 14.21% 12.06% 12.73% -
ROE 6.70% 5.03% 8.22% 13.18% 9.82% 6.21% 5.41% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 47.33 46.29 59.27 85.68 92.23 66.17 54.76 -2.39%
EPS 7.10 5.19 8.47 13.58 13.26 7.89 6.82 0.67%
DPS 4.00 3.00 4.00 6.00 5.00 4.00 4.00 0.00%
NAPS 1.06 1.03 1.03 1.03 1.35 1.27 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,113
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 45.30 44.33 56.80 81.79 58.83 42.52 35.45 4.16%
EPS 6.80 4.97 8.11 12.96 8.46 5.07 4.41 7.47%
DPS 3.83 2.87 3.83 5.73 3.19 2.57 2.59 6.73%
NAPS 1.0145 0.9863 0.987 0.9832 0.8612 0.8161 0.8157 3.69%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.99 2.34 3.44 5.45 4.00 2.38 2.59 -
P/RPS 4.20 5.05 5.80 6.36 4.34 3.60 4.73 -1.95%
P/EPS 28.02 45.12 40.64 40.14 30.17 30.16 37.98 -4.93%
EY 3.57 2.22 2.46 2.49 3.31 3.32 2.63 5.22%
DY 2.01 1.28 1.16 1.10 1.25 1.68 1.54 4.53%
P/NAPS 1.88 2.27 3.34 5.29 2.96 1.87 2.06 -1.51%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 18/12/19 17/12/18 18/12/17 22/12/16 16/12/15 16/12/14 -
Price 2.32 2.15 2.90 5.47 3.94 2.32 2.19 -
P/RPS 4.90 4.64 4.89 6.38 4.27 3.51 4.00 3.43%
P/EPS 32.67 41.46 34.26 40.29 29.72 29.40 32.11 0.28%
EY 3.06 2.41 2.92 2.48 3.37 3.40 3.11 -0.26%
DY 1.72 1.40 1.38 1.10 1.27 1.72 1.83 -1.02%
P/NAPS 2.19 2.09 2.82 5.31 2.92 1.83 1.74 3.90%

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