[BESHOM] YoY Quarter Result on 31-Oct-2014 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 15.17%
YoY- -31.99%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 123,528 99,778 73,587 57,726 65,601 65,305 56,199 14.01%
PBT 27,850 20,321 11,891 9,687 14,638 20,463 11,250 16.29%
Tax -6,224 -4,411 -2,867 -2,216 -3,744 -3,965 -2,844 13.93%
NP 21,626 15,910 9,024 7,471 10,894 16,498 8,406 17.04%
-
NP to SH 21,438 15,908 8,940 7,167 10,538 16,101 7,868 18.16%
-
Tax Rate 22.35% 21.71% 24.11% 22.88% 25.58% 19.38% 25.28% -
Total Cost 101,902 83,868 64,563 50,255 54,707 48,807 47,793 13.43%
-
Net Worth 298,196 261,181 247,899 247,408 258,033 246,180 219,664 5.22%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 17,370 9,673 7,807 7,854 7,878 11,911 3,993 27.73%
Div Payout % 81.03% 60.81% 87.34% 109.59% 74.77% 73.98% 50.76% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 298,196 261,181 247,899 247,408 258,033 246,180 219,664 5.22%
NOSH 300,113 202,190 195,196 196,356 196,971 198,532 199,695 7.01%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 17.51% 15.95% 12.26% 12.94% 16.61% 25.26% 14.96% -
ROE 7.19% 6.09% 3.61% 2.90% 4.08% 6.54% 3.58% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 42.67 51.57 37.70 29.40 33.30 32.89 28.14 7.17%
EPS 7.40 8.22 4.58 3.65 5.35 8.11 3.94 11.06%
DPS 6.00 5.00 4.00 4.00 4.00 6.00 2.00 20.07%
NAPS 1.03 1.35 1.27 1.26 1.31 1.24 1.10 -1.08%
Adjusted Per Share Value based on latest NOSH - 196,356
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 41.14 33.23 24.50 19.22 21.85 21.75 18.71 14.01%
EPS 7.14 5.30 2.98 2.39 3.51 5.36 2.62 18.16%
DPS 5.78 3.22 2.60 2.62 2.62 3.97 1.33 27.71%
NAPS 0.993 0.8697 0.8255 0.8239 0.8593 0.8198 0.7315 5.22%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 5.45 4.00 2.38 2.59 2.79 2.22 1.93 -
P/RPS 12.77 7.76 6.31 8.81 8.38 6.75 6.86 10.90%
P/EPS 73.60 48.65 51.97 70.96 52.15 27.37 48.98 7.01%
EY 1.36 2.06 1.92 1.41 1.92 3.65 2.04 -6.52%
DY 1.10 1.25 1.68 1.54 1.43 2.70 1.04 0.93%
P/NAPS 5.29 2.96 1.87 2.06 2.13 1.79 1.75 20.22%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 18/12/17 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 -
Price 5.47 3.94 2.32 2.19 2.62 2.17 1.80 -
P/RPS 12.82 7.64 6.15 7.45 7.87 6.60 6.40 12.26%
P/EPS 73.87 47.92 50.66 60.00 48.97 26.76 45.69 8.32%
EY 1.35 2.09 1.97 1.67 2.04 3.74 2.19 -7.73%
DY 1.10 1.27 1.72 1.83 1.53 2.76 1.11 -0.15%
P/NAPS 5.31 2.92 1.83 1.74 2.00 1.75 1.64 21.60%

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