[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 53.88%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 107,510 49,784 253,423 191,921 120,284 54,683 266,529 -45.31%
PBT 18,096 8,409 53,149 40,585 26,433 11,795 63,930 -56.79%
Tax -4,407 -2,191 -12,278 -10,335 -6,813 -3,069 -15,919 -57.42%
NP 13,689 6,218 40,871 30,250 19,620 8,726 48,011 -56.58%
-
NP to SH 13,390 6,223 40,271 29,745 19,330 8,792 47,153 -56.69%
-
Tax Rate 24.35% 26.06% 23.10% 25.47% 25.77% 26.02% 24.90% -
Total Cost 93,821 43,566 212,552 161,671 100,664 45,957 218,518 -42.99%
-
Net Worth 247,381 259,128 255,938 244,263 258,390 248,383 241,112 1.72%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 7,853 - 27,562 - 7,889 - 15,810 -37.20%
Div Payout % 58.65% - 68.44% - 40.82% - 33.53% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 247,381 259,128 255,938 244,263 258,390 248,383 241,112 1.72%
NOSH 196,334 196,309 196,875 196,986 197,244 197,130 197,633 -0.43%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.73% 12.49% 16.13% 15.76% 16.31% 15.96% 18.01% -
ROE 5.41% 2.40% 15.73% 12.18% 7.48% 3.54% 19.56% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 54.76 25.36 128.72 97.43 60.98 27.74 134.86 -45.07%
EPS 6.82 3.17 20.46 15.10 9.80 4.46 23.86 -56.50%
DPS 4.00 0.00 14.00 0.00 4.00 0.00 8.00 -36.92%
NAPS 1.26 1.32 1.30 1.24 1.31 1.26 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 196,918
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 35.80 16.58 84.39 63.91 40.05 18.21 88.75 -45.31%
EPS 4.46 2.07 13.41 9.91 6.44 2.93 15.70 -56.68%
DPS 2.62 0.00 9.18 0.00 2.63 0.00 5.26 -37.08%
NAPS 0.8238 0.8629 0.8523 0.8134 0.8604 0.8271 0.8029 1.72%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.59 2.61 2.50 2.53 2.79 2.68 2.29 -
P/RPS 4.73 10.29 1.94 2.60 4.58 9.66 1.70 97.45%
P/EPS 37.98 82.33 12.22 16.75 28.47 60.09 9.60 149.51%
EY 2.63 1.21 8.18 5.97 3.51 1.66 10.42 -59.96%
DY 1.54 0.00 5.60 0.00 1.43 0.00 3.49 -41.95%
P/NAPS 2.06 1.98 1.92 2.04 2.13 2.13 1.88 6.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 -
Price 2.19 2.69 2.53 2.48 2.62 2.74 2.62 -
P/RPS 4.00 10.61 1.97 2.55 4.30 9.88 1.94 61.78%
P/EPS 32.11 84.86 12.37 16.42 26.73 61.43 10.98 104.10%
EY 3.11 1.18 8.08 6.09 3.74 1.63 9.11 -51.05%
DY 1.83 0.00 5.53 0.00 1.53 0.00 3.05 -28.79%
P/NAPS 1.74 2.04 1.95 2.00 2.00 2.17 2.15 -13.12%

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