[BESHOM] YoY Quarter Result on 30-Apr-2015 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 23.18%
YoY- -14.46%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 110,649 118,369 88,149 70,381 61,502 72,273 69,569 8.03%
PBT 23,050 23,516 15,210 15,112 12,564 14,567 13,454 9.38%
Tax -6,376 -5,338 -4,077 -5,446 -1,945 -4,383 -3,703 9.47%
NP 16,674 18,178 11,133 9,666 10,619 10,184 9,751 9.34%
-
NP to SH 16,274 18,252 11,183 9,002 10,524 9,807 9,340 9.69%
-
Tax Rate 27.66% 22.70% 26.80% 36.04% 15.48% 30.09% 27.52% -
Total Cost 93,975 100,191 77,016 60,715 50,883 62,089 59,818 7.81%
-
Net Worth 307,924 283,722 258,657 195,645 255,961 241,296 221,107 5.67%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 31,954 31,846 21,392 21,521 19,689 15,822 13,943 14.81%
Div Payout % 196.35% 174.48% 191.30% 239.07% 187.09% 161.34% 149.29% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 307,924 283,722 258,657 195,645 255,961 241,296 221,107 5.67%
NOSH 300,263 298,653 194,479 195,645 196,893 197,784 199,195 7.07%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 15.07% 15.36% 12.63% 13.73% 17.27% 14.09% 14.02% -
ROE 5.29% 6.43% 4.32% 4.60% 4.11% 4.06% 4.22% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 38.09 40.89 45.33 35.97 31.24 36.54 34.92 1.45%
EPS 5.60 6.30 3.84 3.73 5.35 4.96 4.69 2.99%
DPS 11.00 11.00 11.00 11.00 10.00 8.00 7.00 7.82%
NAPS 1.06 0.98 1.33 1.00 1.30 1.22 1.11 -0.76%
Adjusted Per Share Value based on latest NOSH - 195,645
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 36.48 39.03 29.06 23.21 20.28 23.83 22.94 8.03%
EPS 5.37 6.02 3.69 2.97 3.47 3.23 3.08 9.70%
DPS 10.54 10.50 7.05 7.10 6.49 5.22 4.60 14.81%
NAPS 1.0153 0.9355 0.8528 0.6451 0.8439 0.7956 0.729 5.67%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 4.96 3.81 2.54 2.35 2.50 2.29 2.17 -
P/RPS 13.02 9.32 5.60 6.53 8.00 6.27 6.21 13.12%
P/EPS 88.54 60.43 44.17 51.07 46.77 46.18 46.28 11.41%
EY 1.13 1.65 2.26 1.96 2.14 2.17 2.16 -10.23%
DY 2.22 2.89 4.33 4.68 4.00 3.49 3.23 -6.05%
P/NAPS 4.68 3.89 1.91 2.35 1.92 1.88 1.95 15.70%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 26/06/18 29/06/17 29/06/16 24/06/15 25/06/14 26/06/13 28/06/12 -
Price 4.85 3.90 2.73 2.23 2.53 2.62 2.08 -
P/RPS 12.73 9.54 6.02 6.20 8.10 7.17 5.96 13.47%
P/EPS 86.57 61.86 47.48 48.47 47.33 52.84 44.36 11.78%
EY 1.16 1.62 2.11 2.06 2.11 1.89 2.25 -10.44%
DY 2.27 2.82 4.03 4.93 3.95 3.05 3.37 -6.37%
P/NAPS 4.58 3.98 2.05 2.23 1.95 2.15 1.87 16.09%

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