[BESHOM] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 44.45%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 285,618 178,440 78,662 297,629 209,480 128,963 55,376 197.04%
PBT 54,611 32,916 12,595 49,072 33,862 20,695 8,804 235.73%
Tax -13,589 -7,558 -3,147 -12,507 -8,430 -5,140 -2,273 227.62%
NP 41,022 25,358 9,448 36,565 25,432 15,555 6,531 238.53%
-
NP to SH 41,012 25,652 9,744 36,343 25,160 15,377 6,625 235.28%
-
Tax Rate 24.88% 22.96% 24.99% 25.49% 24.90% 24.84% 25.82% -
Total Cost 244,596 153,082 69,214 261,064 184,048 113,408 48,845 191.27%
-
Net Worth 266,555 261,181 267,330 258,479 249,263 247,513 259,918 1.68%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 9,657 9,673 - 29,151 7,789 7,795 - -
Div Payout % 23.55% 37.71% - 80.21% 30.96% 50.70% - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 266,555 261,181 267,330 258,479 249,263 247,513 259,918 1.68%
NOSH 193,156 202,190 193,717 194,345 194,736 194,892 195,427 -0.77%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 14.36% 14.21% 12.01% 12.29% 12.14% 12.06% 11.79% -
ROE 15.39% 9.82% 3.64% 14.06% 10.09% 6.21% 2.55% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 147.87 92.23 40.61 153.14 107.57 66.17 28.34 199.32%
EPS 21.23 13.26 5.03 12.47 12.92 7.89 3.39 237.87%
DPS 5.00 5.00 0.00 15.00 4.00 4.00 0.00 -
NAPS 1.38 1.35 1.38 1.33 1.28 1.27 1.33 2.47%
Adjusted Per Share Value based on latest NOSH - 194,479
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 95.11 59.42 26.19 99.11 69.76 42.95 18.44 197.04%
EPS 13.66 8.54 3.24 12.10 8.38 5.12 2.21 234.94%
DPS 3.22 3.22 0.00 9.71 2.59 2.60 0.00 -
NAPS 0.8876 0.8697 0.8902 0.8607 0.8301 0.8242 0.8655 1.68%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 4.29 4.00 2.92 2.54 2.35 2.38 2.25 -
P/RPS 2.90 4.34 7.19 1.66 2.18 3.60 7.94 -48.74%
P/EPS 20.20 30.17 58.05 13.58 18.19 30.16 66.37 -54.58%
EY 4.95 3.31 1.72 7.36 5.50 3.32 1.51 119.88%
DY 1.17 1.25 0.00 5.91 1.70 1.68 0.00 -
P/NAPS 3.11 2.96 2.12 1.91 1.84 1.87 1.69 49.89%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 -
Price 3.30 3.94 3.41 2.73 2.37 2.32 2.29 -
P/RPS 2.23 4.27 8.40 1.78 2.20 3.51 8.08 -57.44%
P/EPS 15.54 29.72 67.79 14.60 18.34 29.40 67.55 -62.28%
EY 6.43 3.37 1.48 6.85 5.45 3.40 1.48 165.07%
DY 1.52 1.27 0.00 5.49 1.69 1.72 0.00 -
P/NAPS 2.39 2.92 2.47 2.05 1.85 1.83 1.72 24.39%

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