[BESHOM] YoY Quarter Result on 31-Jul-2014 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -40.87%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 124,537 78,662 55,376 49,784 54,683 60,604 50,973 16.03%
PBT 23,105 12,595 8,804 8,409 11,795 13,830 11,064 13.04%
Tax -5,511 -3,147 -2,273 -2,191 -3,069 -3,492 -3,026 10.49%
NP 17,594 9,448 6,531 6,218 8,726 10,338 8,038 13.93%
-
NP to SH 17,866 9,744 6,625 6,223 8,792 10,273 7,734 14.96%
-
Tax Rate 23.85% 24.99% 25.82% 26.06% 26.02% 25.25% 27.35% -
Total Cost 106,943 69,214 48,845 43,566 45,957 50,266 42,935 16.41%
-
Net Worth 306,936 267,330 259,918 259,128 248,383 230,496 211,835 6.36%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 306,936 267,330 259,918 259,128 248,383 230,496 211,835 6.36%
NOSH 289,562 193,717 195,427 196,309 197,130 198,704 199,844 6.36%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 14.13% 12.01% 11.79% 12.49% 15.96% 17.06% 15.77% -
ROE 5.82% 3.64% 2.55% 2.40% 3.54% 4.46% 3.65% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 43.01 40.61 28.34 25.36 27.74 30.50 25.51 9.08%
EPS 6.17 5.03 3.39 3.17 4.46 5.17 3.87 8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.38 1.33 1.32 1.26 1.16 1.06 0.00%
Adjusted Per Share Value based on latest NOSH - 196,309
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 41.47 26.19 18.44 16.58 18.21 20.18 16.97 16.04%
EPS 5.95 3.24 2.21 2.07 2.93 3.42 2.58 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0221 0.8902 0.8655 0.8629 0.8271 0.7676 0.7054 6.36%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 4.28 2.92 2.25 2.61 2.68 2.08 2.07 -
P/RPS 9.95 7.19 7.94 10.29 9.66 6.82 8.12 3.44%
P/EPS 69.37 58.05 66.37 82.33 60.09 40.23 53.49 4.42%
EY 1.44 1.72 1.51 1.21 1.66 2.49 1.87 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.04 2.12 1.69 1.98 2.13 1.79 1.95 12.89%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 20/09/17 21/09/16 23/09/15 24/09/14 19/09/13 19/09/12 28/09/11 -
Price 4.70 3.41 2.29 2.69 2.74 2.02 1.66 -
P/RPS 10.93 8.40 8.08 10.61 9.88 6.62 6.51 9.01%
P/EPS 76.18 67.79 67.55 84.86 61.43 39.07 42.89 10.03%
EY 1.31 1.48 1.48 1.18 1.63 2.56 2.33 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.47 1.72 2.04 2.17 1.74 1.57 18.85%

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