[BESHOM] YoY TTM 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- -6.38%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 449,862 320,915 245,443 248,524 260,608 249,164 219,476 12.69%
PBT 88,637 52,863 43,068 49,763 61,895 51,544 41,567 13.43%
Tax -21,291 -13,381 -12,331 -11,400 -15,497 -13,542 -11,692 10.49%
NP 67,346 39,482 30,737 38,363 46,398 38,002 29,875 14.49%
-
NP to SH 67,386 39,651 30,102 37,702 45,671 36,544 27,951 15.78%
-
Tax Rate 24.02% 25.31% 28.63% 22.91% 25.04% 26.27% 28.13% -
Total Cost 382,516 281,433 214,706 210,161 214,210 211,162 189,601 12.39%
-
Net Worth 306,936 193,717 259,918 259,128 248,383 230,496 211,835 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 41,519 29,200 29,375 27,568 27,734 17,937 14,978 18.50%
Div Payout % 61.61% 73.64% 97.59% 73.12% 60.73% 49.08% 53.59% -
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 306,936 193,717 259,918 259,128 248,383 230,496 211,835 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 14.97% 12.30% 12.52% 15.44% 17.80% 15.25% 13.61% -
ROE 21.95% 20.47% 11.58% 14.55% 18.39% 15.85% 13.19% -
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 155.36 165.66 125.59 126.60 132.20 125.39 109.82 5.94%
EPS 23.27 20.47 15.40 19.21 23.17 18.39 13.99 8.84%
DPS 14.34 15.00 15.00 14.00 14.00 9.00 7.50 11.39%
NAPS 1.06 1.00 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 148.33 105.81 80.93 81.94 85.93 82.15 72.36 12.69%
EPS 22.22 13.07 9.93 12.43 15.06 12.05 9.22 15.77%
DPS 13.69 9.63 9.69 9.09 9.14 5.91 4.94 18.49%
NAPS 1.012 0.6387 0.857 0.8544 0.819 0.76 0.6985 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 2.75 1.76 1.79 2.06 2.03 1.66 1.88 6.53%
P/EPS 18.39 14.27 14.61 13.59 11.57 11.31 14.80 3.68%
EY 5.44 7.01 6.85 7.36 8.64 8.84 6.76 -3.55%
DY 3.35 5.14 6.67 5.36 5.22 4.33 3.62 -1.28%
P/NAPS 4.04 2.92 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 3.03 2.06 1.82 2.12 2.07 1.61 1.51 12.29%
P/EPS 20.20 16.66 14.87 14.01 11.83 10.98 11.87 9.25%
EY 4.95 6.00 6.73 7.14 8.46 9.10 8.43 -8.48%
DY 3.05 4.40 6.55 5.20 5.11 4.46 4.52 -6.34%
P/NAPS 4.43 3.41 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