[BESHOM] YoY Quarter Result on 31-Oct-2015 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 34.94%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 92,171 123,528 99,778 73,587 57,726 65,601 65,305 5.90%
PBT 18,261 27,850 20,321 11,891 9,687 14,638 20,463 -1.87%
Tax -4,407 -6,224 -4,411 -2,867 -2,216 -3,744 -3,965 1.77%
NP 13,854 21,626 15,910 9,024 7,471 10,894 16,498 -2.86%
-
NP to SH 13,601 21,438 15,908 8,940 7,167 10,538 16,101 -2.77%
-
Tax Rate 24.13% 22.35% 21.71% 24.11% 22.88% 25.58% 19.38% -
Total Cost 78,317 101,902 83,868 64,563 50,255 54,707 48,807 8.19%
-
Net Worth 299,337 298,196 261,181 247,899 247,408 258,033 246,180 3.31%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 11,624 17,370 9,673 7,807 7,854 7,878 11,911 -0.40%
Div Payout % 85.47% 81.03% 60.81% 87.34% 109.59% 74.77% 73.98% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 299,337 298,196 261,181 247,899 247,408 258,033 246,180 3.31%
NOSH 300,297 300,113 202,190 195,196 196,356 196,971 198,532 7.13%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 15.03% 17.51% 15.95% 12.26% 12.94% 16.61% 25.26% -
ROE 4.54% 7.19% 6.09% 3.61% 2.90% 4.08% 6.54% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 31.72 42.67 51.57 37.70 29.40 33.30 32.89 -0.60%
EPS 4.68 7.40 8.22 4.58 3.65 5.35 8.11 -8.75%
DPS 4.00 6.00 5.00 4.00 4.00 4.00 6.00 -6.53%
NAPS 1.03 1.03 1.35 1.27 1.26 1.31 1.24 -3.04%
Adjusted Per Share Value based on latest NOSH - 195,196
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 30.69 41.14 33.23 24.50 19.22 21.85 21.75 5.90%
EPS 4.53 7.14 5.30 2.98 2.39 3.51 5.36 -2.76%
DPS 3.87 5.78 3.22 2.60 2.62 2.62 3.97 -0.42%
NAPS 0.9968 0.993 0.8697 0.8255 0.8239 0.8593 0.8198 3.31%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 3.44 5.45 4.00 2.38 2.59 2.79 2.22 -
P/RPS 10.85 12.77 7.76 6.31 8.81 8.38 6.75 8.22%
P/EPS 73.50 73.60 48.65 51.97 70.96 52.15 27.37 17.88%
EY 1.36 1.36 2.06 1.92 1.41 1.92 3.65 -15.16%
DY 1.16 1.10 1.25 1.68 1.54 1.43 2.70 -13.12%
P/NAPS 3.34 5.29 2.96 1.87 2.06 2.13 1.79 10.95%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 17/12/18 18/12/17 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 -
Price 2.90 5.47 3.94 2.32 2.19 2.62 2.17 -
P/RPS 9.14 12.82 7.64 6.15 7.45 7.87 6.60 5.57%
P/EPS 61.97 73.87 47.92 50.66 60.00 48.97 26.76 15.01%
EY 1.61 1.35 2.09 1.97 1.67 2.04 3.74 -13.09%
DY 1.38 1.10 1.27 1.72 1.83 1.53 2.76 -10.90%
P/NAPS 2.82 5.31 2.92 1.83 1.74 2.00 1.75 8.27%

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