[BESHOM] YoY TTM Result on 31-Jan-2016 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 7.77%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 369,061 469,501 373,767 279,861 230,972 264,194 263,825 5.75%
PBT 72,674 99,492 69,821 48,974 40,125 55,152 62,817 2.45%
Tax -18,686 -22,873 -17,666 -13,876 -8,748 -14,716 -15,240 3.45%
NP 53,988 76,619 52,155 35,098 31,377 40,436 47,577 2.12%
-
NP to SH 53,662 76,806 52,195 34,351 31,222 39,554 46,685 2.34%
-
Tax Rate 25.71% 22.99% 25.30% 28.33% 21.80% 26.68% 24.26% -
Total Cost 315,073 392,882 321,612 244,763 199,595 223,758 216,248 6.47%
-
Net Worth 299,602 319,139 193,156 249,472 246,865 244,179 243,579 3.50%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 43,579 57,920 31,066 29,328 27,543 23,701 25,855 9.08%
Div Payout % 81.21% 75.41% 59.52% 85.38% 88.22% 59.92% 55.38% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 299,602 319,139 193,156 249,472 246,865 244,179 243,579 3.50%
NOSH 300,297 300,157 193,156 194,900 195,924 196,918 198,032 7.18%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 14.63% 16.32% 13.95% 12.54% 13.58% 15.31% 18.03% -
ROE 17.91% 24.07% 27.02% 13.77% 12.65% 16.20% 19.17% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 126.88 161.83 193.51 143.59 117.89 134.16 133.22 -0.80%
EPS 18.45 26.47 27.02 17.62 15.94 20.09 23.57 -3.99%
DPS 15.00 20.00 16.00 15.00 14.00 12.00 13.00 2.41%
NAPS 1.03 1.10 1.00 1.28 1.26 1.24 1.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 194,900
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 122.90 156.35 124.47 93.19 76.91 87.98 87.85 5.75%
EPS 17.87 25.58 17.38 11.44 10.40 13.17 15.55 2.34%
DPS 14.51 19.29 10.35 9.77 9.17 7.89 8.61 9.08%
NAPS 0.9977 1.0627 0.6432 0.8308 0.8221 0.8131 0.8111 3.50%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 2.78 5.38 4.29 2.35 2.40 2.53 2.40 -
P/RPS 2.19 3.32 2.22 1.64 2.04 1.89 1.80 3.32%
P/EPS 15.07 20.32 15.88 13.33 15.06 12.60 10.18 6.75%
EY 6.64 4.92 6.30 7.50 6.64 7.94 9.82 -6.31%
DY 5.40 3.72 3.73 6.38 5.83 4.74 5.42 -0.06%
P/NAPS 2.70 4.89 4.29 1.84 1.90 2.04 1.95 5.57%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 26/03/14 27/03/13 -
Price 2.70 4.70 3.30 2.37 2.36 2.48 2.44 -
P/RPS 2.13 2.90 1.71 1.65 2.00 1.85 1.83 2.56%
P/EPS 14.64 17.75 12.21 13.45 14.81 12.35 10.35 5.94%
EY 6.83 5.63 8.19 7.44 6.75 8.10 9.66 -5.61%
DY 5.56 4.26 4.85 6.33 5.93 4.84 5.33 0.70%
P/NAPS 2.62 4.27 3.30 1.85 1.87 2.00 1.98 4.77%

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