[BESHOM] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 44.5%
YoY- 63.07%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 351,132 248,065 124,537 403,987 285,618 178,440 78,662 170.36%
PBT 75,976 50,955 23,105 78,127 54,611 32,916 12,595 230.29%
Tax -17,535 -11,735 -5,511 -18,927 -13,589 -7,558 -3,147 213.31%
NP 58,441 39,220 17,594 59,200 41,022 25,358 9,448 235.84%
-
NP to SH 58,554 39,304 17,866 59,264 41,012 25,652 9,744 229.45%
-
Tax Rate 23.08% 23.03% 23.85% 24.23% 24.88% 22.96% 24.99% -
Total Cost 292,691 208,845 106,943 344,787 244,596 153,082 69,214 160.81%
-
Net Worth 319,139 298,196 306,936 283,722 266,555 261,181 267,330 12.49%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 26,111 17,370 - 46,322 9,657 9,673 - -
Div Payout % 44.59% 44.20% - 78.16% 23.55% 37.71% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 319,139 298,196 306,936 283,722 266,555 261,181 267,330 12.49%
NOSH 300,157 300,113 289,562 298,653 193,156 202,190 193,717 33.79%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 16.64% 15.81% 14.13% 14.65% 14.36% 14.21% 12.01% -
ROE 18.35% 13.18% 5.82% 20.89% 15.39% 9.82% 3.64% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 121.03 85.68 43.01 139.54 147.87 92.23 40.61 106.68%
EPS 20.18 13.58 6.17 20.47 21.23 13.26 5.03 151.84%
DPS 9.00 6.00 0.00 16.00 5.00 5.00 0.00 -
NAPS 1.10 1.03 1.06 0.98 1.38 1.35 1.38 -13.99%
Adjusted Per Share Value based on latest NOSH - 298,653
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 116.93 82.61 41.47 134.53 95.11 59.42 26.19 170.40%
EPS 19.50 13.09 5.95 19.74 13.66 8.54 3.24 229.79%
DPS 8.70 5.78 0.00 15.43 3.22 3.22 0.00 -
NAPS 1.0627 0.993 1.0221 0.9448 0.8876 0.8697 0.8902 12.49%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 5.38 5.45 4.28 3.81 4.29 4.00 2.92 -
P/RPS 4.45 6.36 9.95 2.73 2.90 4.34 7.19 -27.31%
P/EPS 26.66 40.14 69.37 18.61 20.20 30.17 58.05 -40.38%
EY 3.75 2.49 1.44 5.37 4.95 3.31 1.72 67.90%
DY 1.67 1.10 0.00 4.20 1.17 1.25 0.00 -
P/NAPS 4.89 5.29 4.04 3.89 3.11 2.96 2.12 74.30%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 -
Price 4.70 5.47 4.70 3.90 3.30 3.94 3.41 -
P/RPS 3.88 6.38 10.93 2.79 2.23 4.27 8.40 -40.16%
P/EPS 23.29 40.29 76.18 19.05 15.54 29.72 67.79 -50.85%
EY 4.29 2.48 1.31 5.25 6.43 3.37 1.48 102.90%
DY 1.91 1.10 0.00 4.10 1.52 1.27 0.00 -
P/NAPS 4.27 5.31 4.43 3.98 2.39 2.92 2.47 43.89%

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