[BESHOM] YoY TTM Result on 30-Apr-2018 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -2.58%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 271,389 255,158 328,354 461,781 403,987 297,629 239,851 2.07%
PBT 52,332 41,606 63,497 99,026 78,127 49,072 42,673 3.45%
Tax -13,085 -9,610 -16,351 -23,911 -18,927 -12,507 -12,249 1.10%
NP 39,247 31,996 47,146 75,115 59,200 36,565 30,424 4.33%
-
NP to SH 39,125 32,227 47,409 74,828 59,264 36,532 29,700 4.69%
-
Tax Rate 25.00% 23.10% 25.75% 24.15% 24.23% 25.49% 28.70% -
Total Cost 232,142 223,162 281,208 386,666 344,787 261,064 209,427 1.72%
-
Net Worth 313,086 299,093 310,965 307,924 283,722 258,657 195,645 8.14%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 26,105 29,039 37,780 58,028 41,519 29,200 29,375 -1.94%
Div Payout % 66.72% 90.11% 79.69% 77.55% 70.06% 79.93% 98.91% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 313,086 299,093 310,965 307,924 283,722 258,657 195,645 8.14%
NOSH 300,297 300,297 300,297 300,263 298,653 194,479 195,645 7.39%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 14.46% 12.54% 14.36% 16.27% 14.65% 12.29% 12.68% -
ROE 12.50% 10.77% 15.25% 24.30% 20.89% 14.12% 15.18% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 93.62 87.87 112.98 158.96 139.54 153.04 122.59 -4.38%
EPS 13.50 11.10 16.31 25.76 20.47 18.78 15.18 -1.93%
DPS 9.00 10.00 13.00 20.00 14.34 15.00 15.00 -8.15%
NAPS 1.08 1.03 1.07 1.06 0.98 1.33 1.00 1.28%
Adjusted Per Share Value based on latest NOSH - 300,263
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 89.48 84.13 108.26 152.26 133.20 98.13 79.08 2.07%
EPS 12.90 10.63 15.63 24.67 19.54 12.05 9.79 4.70%
DPS 8.61 9.57 12.46 19.13 13.69 9.63 9.69 -1.94%
NAPS 1.0323 0.9862 1.0253 1.0153 0.9355 0.8528 0.6451 8.14%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.16 1.72 2.57 4.96 3.81 2.54 2.35 -
P/RPS 2.31 1.96 2.27 3.12 2.73 1.66 1.92 3.12%
P/EPS 16.00 15.50 15.75 19.26 18.61 13.52 15.48 0.55%
EY 6.25 6.45 6.35 5.19 5.37 7.40 6.46 -0.54%
DY 4.17 5.81 5.06 4.03 3.76 5.91 6.38 -6.83%
P/NAPS 2.00 1.67 2.40 4.68 3.89 1.91 2.35 -2.64%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 25/06/21 29/06/20 25/06/19 26/06/18 29/06/17 29/06/16 24/06/15 -
Price 2.08 1.86 2.24 4.85 3.90 2.73 2.23 -
P/RPS 2.22 2.12 1.98 3.05 2.79 1.78 1.82 3.36%
P/EPS 15.41 16.76 13.73 18.83 19.05 14.53 14.69 0.79%
EY 6.49 5.97 7.28 5.31 5.25 6.88 6.81 -0.79%
DY 4.33 5.38 5.80 4.12 3.68 5.49 6.73 -7.08%
P/NAPS 1.93 1.81 2.09 4.58 3.98 2.05 2.23 -2.37%

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