[BESHOM] YoY TTM Result on 31-Jul-2016 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 8.54%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 314,330 417,329 449,862 320,915 245,443 248,524 260,608 3.17%
PBT 59,254 90,360 88,637 52,863 43,068 49,763 61,895 -0.72%
Tax -15,239 -22,179 -21,291 -13,381 -12,331 -11,400 -15,497 -0.27%
NP 44,015 68,181 67,346 39,482 30,737 38,363 46,398 -0.87%
-
NP to SH 44,155 67,959 67,386 39,651 30,102 37,702 45,671 -0.56%
-
Tax Rate 25.72% 24.55% 24.02% 25.31% 28.63% 22.91% 25.04% -
Total Cost 270,315 349,148 382,516 281,433 214,706 210,161 214,210 3.95%
-
Net Worth 316,623 320,288 306,936 193,717 259,918 259,128 248,383 4.12%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 37,780 58,028 41,519 29,200 29,375 27,568 27,734 5.28%
Div Payout % 85.56% 85.39% 61.61% 73.64% 97.59% 73.12% 60.73% -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 316,623 320,288 306,936 193,717 259,918 259,128 248,383 4.12%
NOSH 300,297 300,286 289,562 193,717 195,427 196,309 197,130 7.26%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 14.00% 16.34% 14.97% 12.30% 12.52% 15.44% 17.80% -
ROE 13.95% 21.22% 21.95% 20.47% 11.58% 14.55% 18.39% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 108.21 143.33 155.36 165.66 125.59 126.60 132.20 -3.28%
EPS 15.20 23.34 23.27 20.47 15.40 19.21 23.17 -6.78%
DPS 13.00 20.00 14.34 15.00 15.00 14.00 14.00 -1.22%
NAPS 1.09 1.10 1.06 1.00 1.33 1.32 1.26 -2.38%
Adjusted Per Share Value based on latest NOSH - 193,717
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 104.67 138.97 149.81 106.87 81.73 82.76 86.78 3.17%
EPS 14.70 22.63 22.44 13.20 10.02 12.55 15.21 -0.56%
DPS 12.58 19.32 13.83 9.72 9.78 9.18 9.24 5.27%
NAPS 1.0544 1.0666 1.0221 0.6451 0.8655 0.8629 0.8271 4.12%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 2.27 4.40 4.28 2.92 2.25 2.61 2.68 -
P/RPS 2.10 3.07 2.75 1.76 1.79 2.06 2.03 0.56%
P/EPS 14.93 18.85 18.39 14.27 14.61 13.59 11.57 4.33%
EY 6.70 5.30 5.44 7.01 6.85 7.36 8.64 -4.14%
DY 5.73 4.55 3.35 5.14 6.67 5.36 5.22 1.56%
P/NAPS 2.08 4.00 4.04 2.92 1.69 1.98 2.13 -0.39%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 26/09/18 20/09/17 21/09/16 23/09/15 24/09/14 19/09/13 -
Price 2.73 4.04 4.70 3.41 2.29 2.69 2.74 -
P/RPS 2.52 2.82 3.03 2.06 1.82 2.12 2.07 3.33%
P/EPS 17.96 17.31 20.20 16.66 14.87 14.01 11.83 7.20%
EY 5.57 5.78 4.95 6.00 6.73 7.14 8.46 -6.72%
DY 4.76 4.95 3.05 4.40 6.55 5.20 5.11 -1.17%
P/NAPS 2.50 3.67 4.43 3.41 1.72 2.04 2.17 2.38%

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