[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 6.59%
YoY- 63.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 496,130 498,148 403,987 380,824 356,880 314,648 297,629 40.45%
PBT 101,910 92,420 78,127 72,814 65,832 50,380 49,072 62.55%
Tax -23,470 -22,044 -18,927 -18,118 -15,116 -12,588 -12,507 51.96%
NP 78,440 70,376 59,200 54,696 50,716 37,792 36,565 66.10%
-
NP to SH 78,608 71,464 59,264 54,682 51,304 38,976 36,343 67.01%
-
Tax Rate 23.03% 23.85% 24.23% 24.88% 22.96% 24.99% 25.49% -
Total Cost 417,690 427,772 344,787 326,128 306,164 276,856 261,064 36.67%
-
Net Worth 298,196 306,936 283,722 266,555 261,181 267,330 258,479 9.96%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 34,741 - 46,322 12,877 19,346 - 29,151 12.37%
Div Payout % 44.20% - 78.16% 23.55% 37.71% - 80.21% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 298,196 306,936 283,722 266,555 261,181 267,330 258,479 9.96%
NOSH 300,113 289,562 298,653 193,156 202,190 193,717 194,345 33.49%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 15.81% 14.13% 14.65% 14.36% 14.21% 12.01% 12.29% -
ROE 26.36% 23.28% 20.89% 20.51% 19.64% 14.58% 14.06% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 171.37 172.03 139.54 197.16 184.46 162.43 153.14 7.76%
EPS 27.16 24.68 20.47 28.31 26.52 20.12 12.47 67.78%
DPS 12.00 0.00 16.00 6.67 10.00 0.00 15.00 -13.78%
NAPS 1.03 1.06 0.98 1.38 1.35 1.38 1.33 -15.62%
Adjusted Per Share Value based on latest NOSH - 193,156
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 165.21 165.88 134.53 126.82 118.84 104.78 99.11 40.45%
EPS 26.18 23.80 19.74 18.21 17.08 12.98 12.10 67.04%
DPS 11.57 0.00 15.43 4.29 6.44 0.00 9.71 12.35%
NAPS 0.993 1.0221 0.9448 0.8876 0.8697 0.8902 0.8607 9.97%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 5.45 4.28 3.81 4.29 4.00 2.92 2.54 -
P/RPS 3.18 2.49 2.73 2.18 2.17 1.80 1.66 54.06%
P/EPS 20.07 17.34 18.61 15.15 15.08 14.51 13.58 29.65%
EY 4.98 5.77 5.37 6.60 6.63 6.89 7.36 -22.87%
DY 2.20 0.00 4.20 1.55 2.50 0.00 5.91 -48.15%
P/NAPS 5.29 4.04 3.89 3.11 2.96 2.12 1.91 96.85%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 -
Price 5.47 4.70 3.90 3.30 3.94 3.41 2.73 -
P/RPS 3.19 2.73 2.79 1.67 2.14 2.10 1.78 47.38%
P/EPS 20.15 19.04 19.05 11.66 14.86 16.95 14.60 23.88%
EY 4.96 5.25 5.25 8.58 6.73 5.90 6.85 -19.31%
DY 2.19 0.00 4.10 2.02 2.54 0.00 5.49 -45.71%
P/NAPS 5.31 4.43 3.98 2.39 2.92 2.47 2.05 88.28%

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