[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 7.84%
YoY- -26.1%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 279,306 257,926 221,504 239,851 225,960 215,020 199,136 25.22%
PBT 45,149 41,390 35,216 42,673 36,748 36,192 33,636 21.61%
Tax -11,240 -10,280 -9,092 -12,249 -9,070 -8,814 -8,764 17.99%
NP 33,909 31,110 26,124 30,424 27,677 27,378 24,872 22.88%
-
NP to SH 33,546 30,754 26,500 29,760 27,597 26,780 24,892 21.94%
-
Tax Rate 24.90% 24.84% 25.82% 28.70% 24.68% 24.35% 26.06% -
Total Cost 245,397 226,816 195,380 209,427 198,282 187,642 174,264 25.55%
-
Net Worth 249,263 247,513 259,918 254,163 246,731 247,381 259,128 -2.54%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 10,385 15,591 - 29,326 10,443 15,706 - -
Div Payout % 30.96% 50.70% - 98.54% 37.84% 58.65% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 249,263 247,513 259,918 254,163 246,731 247,381 259,128 -2.54%
NOSH 194,736 194,892 195,427 195,510 195,818 196,334 196,309 -0.53%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.14% 12.06% 11.79% 12.68% 12.25% 12.73% 12.49% -
ROE 13.46% 12.43% 10.20% 11.71% 11.19% 10.83% 9.61% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 143.43 132.34 113.34 122.68 115.39 109.52 101.44 25.89%
EPS 17.23 15.78 13.56 15.22 14.09 13.64 12.68 22.61%
DPS 5.33 8.00 0.00 15.00 5.33 8.00 0.00 -
NAPS 1.28 1.27 1.33 1.30 1.26 1.26 1.32 -2.02%
Adjusted Per Share Value based on latest NOSH - 195,645
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 93.01 85.89 73.76 79.87 75.25 71.60 66.31 25.22%
EPS 11.17 10.24 8.82 9.91 9.19 8.92 8.29 21.92%
DPS 3.46 5.19 0.00 9.77 3.48 5.23 0.00 -
NAPS 0.8301 0.8242 0.8655 0.8464 0.8216 0.8238 0.8629 -2.54%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.35 2.38 2.25 2.35 2.40 2.59 2.61 -
P/RPS 1.64 1.80 1.99 1.92 2.08 2.36 2.57 -25.81%
P/EPS 13.64 15.08 16.59 15.44 17.03 18.99 20.58 -23.92%
EY 7.33 6.63 6.03 6.48 5.87 5.27 4.86 31.41%
DY 2.27 3.36 0.00 6.38 2.22 3.09 0.00 -
P/NAPS 1.84 1.87 1.69 1.81 1.90 2.06 1.98 -4.75%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 18/03/16 16/12/15 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 -
Price 2.37 2.32 2.29 2.23 2.36 2.19 2.69 -
P/RPS 1.65 1.75 2.02 1.82 2.05 2.00 2.65 -27.02%
P/EPS 13.76 14.70 16.89 14.65 16.75 16.06 21.21 -25.00%
EY 7.27 6.80 5.92 6.83 5.97 6.23 4.71 33.45%
DY 2.25 3.45 0.00 6.73 2.26 3.65 0.00 -
P/NAPS 1.85 1.83 1.72 1.72 1.87 1.74 2.04 -6.29%

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