[BESHOM] YoY Quarter Result on 31-Jan-2018 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -10.21%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 67,229 67,021 86,156 103,067 107,178 80,517 61,960 1.36%
PBT 13,698 10,983 16,924 25,021 21,695 13,167 9,465 6.34%
Tax -3,257 -3,074 -4,124 -5,800 -6,031 -3,290 -2,396 5.24%
NP 10,441 7,909 12,800 19,221 15,664 9,877 7,069 6.70%
-
NP to SH 10,283 7,599 12,790 19,250 15,360 9,784 7,308 5.85%
-
Tax Rate 23.78% 27.99% 24.37% 23.18% 27.80% 24.99% 25.31% -
Total Cost 56,788 59,112 73,356 83,846 91,514 70,640 54,891 0.56%
-
Net Worth 307,538 296,199 299,602 319,139 266,555 249,472 246,865 3.72%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - 8,711 - 8,703 - - - -
Div Payout % - 114.64% - 45.21% - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 307,538 296,199 299,602 319,139 266,555 249,472 246,865 3.72%
NOSH 300,297 300,297 300,297 300,157 193,156 194,900 195,924 7.36%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.53% 11.80% 14.86% 18.65% 14.61% 12.27% 11.41% -
ROE 3.34% 2.57% 4.27% 6.03% 5.76% 3.92% 2.96% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 23.17 23.08 29.62 35.52 55.49 41.31 31.62 -5.04%
EPS 3.55 2.62 4.40 6.64 7.95 5.02 3.73 -0.82%
DPS 0.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.06 1.02 1.03 1.10 1.38 1.28 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,157
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 22.39 22.32 28.69 34.32 35.69 26.81 20.63 1.37%
EPS 3.42 2.53 4.26 6.41 5.11 3.26 2.43 5.85%
DPS 0.00 2.90 0.00 2.90 0.00 0.00 0.00 -
NAPS 1.0241 0.9864 0.9977 1.0627 0.8876 0.8308 0.8221 3.72%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.12 2.00 2.78 5.38 4.29 2.35 2.40 -
P/RPS 9.15 8.67 9.39 15.14 7.73 5.69 7.59 3.16%
P/EPS 59.82 76.43 63.22 81.08 53.95 46.81 64.34 -1.20%
EY 1.67 1.31 1.58 1.23 1.85 2.14 1.55 1.24%
DY 0.00 1.50 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 2.00 1.96 2.70 4.89 3.11 1.84 1.90 0.85%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 -
Price 2.14 1.17 2.70 4.70 3.30 2.37 2.36 -
P/RPS 9.24 5.07 9.12 13.23 5.95 5.74 7.46 3.62%
P/EPS 60.38 44.71 61.40 70.84 41.50 47.21 63.27 -0.77%
EY 1.66 2.24 1.63 1.41 2.41 2.12 1.58 0.82%
DY 0.00 2.56 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 2.02 1.15 2.62 4.27 2.39 1.85 1.87 1.29%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment