[BESHOM] YoY TTM Result on 31-Oct-2014 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -8.94%
YoY- -14.4%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 473,612 347,106 261,304 240,649 260,904 258,270 223,053 13.35%
PBT 96,166 61,293 45,272 44,812 56,070 60,757 43,732 14.02%
Tax -23,104 -14,925 -12,982 -9,872 -15,276 -14,663 -12,086 11.39%
NP 73,062 46,368 32,290 34,940 40,794 46,094 31,646 14.94%
-
NP to SH 72,916 46,619 31,875 34,331 40,108 44,777 29,687 16.14%
-
Tax Rate 24.03% 24.35% 28.68% 22.03% 27.24% 24.13% 27.64% -
Total Cost 400,550 300,738 229,014 205,709 220,110 212,176 191,407 13.08%
-
Net Worth 298,196 193,468 247,899 247,408 258,033 246,180 219,664 5.22%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 49,217 31,066 29,328 27,543 23,701 25,855 14,977 21.90%
Div Payout % 67.50% 66.64% 92.01% 80.23% 59.09% 57.74% 50.45% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 298,196 193,468 247,899 247,408 258,033 246,180 219,664 5.22%
NOSH 300,113 193,468 195,196 196,356 196,971 198,532 199,695 7.01%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 15.43% 13.36% 12.36% 14.52% 15.64% 17.85% 14.19% -
ROE 24.45% 24.10% 12.86% 13.88% 15.54% 18.19% 13.51% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 163.59 179.41 133.87 122.56 132.46 130.09 111.70 6.55%
EPS 25.19 24.10 16.33 17.48 20.36 22.55 14.87 9.17%
DPS 17.00 16.00 15.00 14.00 12.00 13.00 7.50 14.59%
NAPS 1.03 1.00 1.27 1.26 1.31 1.24 1.10 -1.08%
Adjusted Per Share Value based on latest NOSH - 196,356
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 157.71 115.59 87.01 80.14 86.88 86.00 74.28 13.35%
EPS 24.28 15.52 10.61 11.43 13.36 14.91 9.89 16.13%
DPS 16.39 10.35 9.77 9.17 7.89 8.61 4.99 21.89%
NAPS 0.993 0.6443 0.8255 0.8239 0.8593 0.8198 0.7315 5.22%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 5.45 4.00 2.38 2.59 2.79 2.22 1.93 -
P/RPS 3.33 2.23 1.78 2.11 2.11 1.71 1.73 11.52%
P/EPS 21.64 16.60 14.57 14.81 13.70 9.84 12.98 8.88%
EY 4.62 6.02 6.86 6.75 7.30 10.16 7.70 -8.15%
DY 3.12 4.00 6.30 5.41 4.30 5.86 3.89 -3.60%
P/NAPS 5.29 4.00 1.87 2.06 2.13 1.79 1.75 20.22%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 18/12/17 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 -
Price 5.47 3.94 2.32 2.19 2.62 2.17 1.80 -
P/RPS 3.34 2.20 1.73 1.79 1.98 1.67 1.61 12.92%
P/EPS 21.72 16.35 14.21 12.53 12.87 9.62 12.11 10.21%
EY 4.60 6.12 7.04 7.98 7.77 10.39 8.26 -9.28%
DY 3.11 4.06 6.47 6.39 4.58 5.99 4.17 -4.76%
P/NAPS 5.31 3.94 1.83 1.74 2.00 1.75 1.64 21.60%

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