[BESHOM] YoY Quarter Result on 31-Jan-2015 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 1.97%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 103,067 107,178 80,517 61,960 71,637 68,347 62,792 8.60%
PBT 25,021 21,695 13,167 9,465 14,152 15,070 13,010 11.50%
Tax -5,800 -6,031 -3,290 -2,396 -3,520 -4,080 -3,503 8.75%
NP 19,221 15,664 9,877 7,069 10,632 10,990 9,507 12.43%
-
NP to SH 19,250 15,360 9,784 7,308 10,417 10,971 9,063 13.36%
-
Tax Rate 23.18% 27.80% 24.99% 25.31% 24.87% 27.07% 26.93% -
Total Cost 83,846 91,514 70,640 54,891 61,005 57,357 53,285 7.84%
-
Net Worth 319,139 266,555 249,472 246,865 244,179 243,579 213,129 6.95%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 8,703 - - - - - - -
Div Payout % 45.21% - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 319,139 266,555 249,472 246,865 244,179 243,579 213,129 6.95%
NOSH 300,157 193,156 194,900 195,924 196,918 198,032 199,186 7.06%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 18.65% 14.61% 12.27% 11.41% 14.84% 16.08% 15.14% -
ROE 6.03% 5.76% 3.92% 2.96% 4.27% 4.50% 4.25% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 35.52 55.49 41.31 31.62 36.38 34.51 31.52 2.00%
EPS 6.64 7.95 5.02 3.73 5.29 5.54 4.55 6.49%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.38 1.28 1.26 1.24 1.23 1.07 0.46%
Adjusted Per Share Value based on latest NOSH - 195,924
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 33.98 35.34 26.55 20.43 23.62 22.54 20.70 8.60%
EPS 6.35 5.06 3.23 2.41 3.43 3.62 2.99 13.36%
DPS 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0523 0.8789 0.8226 0.814 0.8051 0.8031 0.7027 6.95%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 5.38 4.29 2.35 2.40 2.53 2.40 2.20 -
P/RPS 15.14 7.73 5.69 7.59 6.95 6.95 6.98 13.76%
P/EPS 81.08 53.95 46.81 64.34 47.83 43.32 48.35 8.98%
EY 1.23 1.85 2.14 1.55 2.09 2.31 2.07 -8.30%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 3.11 1.84 1.90 2.04 1.95 2.06 15.48%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 29/03/17 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 -
Price 4.70 3.30 2.37 2.36 2.48 2.44 2.13 -
P/RPS 13.23 5.95 5.74 7.46 6.82 7.07 6.76 11.82%
P/EPS 70.84 41.50 47.21 63.27 46.88 44.04 46.81 7.14%
EY 1.41 2.41 2.12 1.58 2.13 2.27 2.14 -6.71%
DY 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 2.39 1.85 1.87 2.00 1.98 1.99 13.55%

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