[BESHOM] YoY Quarter Result on 30-Apr-2014 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 1.03%
YoY- 7.31%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 118,369 88,149 70,381 61,502 72,273 69,569 58,260 12.52%
PBT 23,516 15,210 15,112 12,564 14,567 13,454 12,392 11.25%
Tax -5,338 -4,077 -5,446 -1,945 -4,383 -3,703 -3,887 5.42%
NP 18,178 11,133 9,666 10,619 10,184 9,751 8,505 13.48%
-
NP to SH 18,252 11,183 9,002 10,524 9,807 9,340 7,738 15.36%
-
Tax Rate 22.70% 26.80% 36.04% 15.48% 30.09% 27.52% 31.37% -
Total Cost 100,191 77,016 60,715 50,883 62,089 59,818 49,755 12.36%
-
Net Worth 283,722 258,657 195,645 255,961 241,296 221,107 199,696 6.02%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 31,846 21,392 21,521 19,689 15,822 13,943 10,983 19.39%
Div Payout % 174.48% 191.30% 239.07% 187.09% 161.34% 149.29% 141.94% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 283,722 258,657 195,645 255,961 241,296 221,107 199,696 6.02%
NOSH 298,653 194,479 195,645 196,893 197,784 199,195 199,696 6.93%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 15.36% 12.63% 13.73% 17.27% 14.09% 14.02% 14.60% -
ROE 6.43% 4.32% 4.60% 4.11% 4.06% 4.22% 3.87% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 40.89 45.33 35.97 31.24 36.54 34.92 29.17 5.78%
EPS 6.30 3.84 3.73 5.35 4.96 4.69 3.88 8.40%
DPS 11.00 11.00 11.00 10.00 8.00 7.00 5.50 12.23%
NAPS 0.98 1.33 1.00 1.30 1.22 1.11 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 196,893
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 39.03 29.06 23.21 20.28 23.83 22.94 19.21 12.52%
EPS 6.02 3.69 2.97 3.47 3.23 3.08 2.55 15.37%
DPS 10.50 7.05 7.10 6.49 5.22 4.60 3.62 19.40%
NAPS 0.9355 0.8528 0.6451 0.8439 0.7956 0.729 0.6584 6.02%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.81 2.54 2.35 2.50 2.29 2.17 2.26 -
P/RPS 9.32 5.60 6.53 8.00 6.27 6.21 7.75 3.11%
P/EPS 60.43 44.17 51.07 46.77 46.18 46.28 58.32 0.59%
EY 1.65 2.26 1.96 2.14 2.17 2.16 1.71 -0.59%
DY 2.89 4.33 4.68 4.00 3.49 3.23 2.43 2.92%
P/NAPS 3.89 1.91 2.35 1.92 1.88 1.95 2.26 9.46%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 24/06/15 25/06/14 26/06/13 28/06/12 23/06/11 -
Price 3.90 2.73 2.23 2.53 2.62 2.08 2.16 -
P/RPS 9.54 6.02 6.20 8.10 7.17 5.96 7.40 4.32%
P/EPS 61.86 47.48 48.47 47.33 52.84 44.36 55.74 1.74%
EY 1.62 2.11 2.06 2.11 1.89 2.25 1.79 -1.64%
DY 2.82 4.03 4.93 3.95 3.05 3.37 2.55 1.68%
P/NAPS 3.98 2.05 2.23 1.95 2.15 1.87 2.16 10.71%

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