[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 54.58%
YoY- -30.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 128,963 55,376 239,851 169,470 107,510 49,784 253,423 -36.18%
PBT 20,695 8,804 42,673 27,561 18,096 8,409 53,149 -46.58%
Tax -5,140 -2,273 -12,249 -6,803 -4,407 -2,191 -12,278 -43.94%
NP 15,555 6,531 30,424 20,758 13,689 6,218 40,871 -47.39%
-
NP to SH 15,377 6,625 29,760 20,698 13,390 6,223 40,271 -47.27%
-
Tax Rate 24.84% 25.82% 28.70% 24.68% 24.35% 26.06% 23.10% -
Total Cost 113,408 48,845 209,427 148,712 93,821 43,566 212,552 -34.14%
-
Net Worth 247,513 259,918 254,163 246,731 247,381 259,128 255,938 -2.20%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 7,795 - 29,326 7,832 7,853 - 27,562 -56.81%
Div Payout % 50.70% - 98.54% 37.84% 58.65% - 68.44% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 247,513 259,918 254,163 246,731 247,381 259,128 255,938 -2.20%
NOSH 194,892 195,427 195,510 195,818 196,334 196,309 196,875 -0.67%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 12.06% 11.79% 12.68% 12.25% 12.73% 12.49% 16.13% -
ROE 6.21% 2.55% 11.71% 8.39% 5.41% 2.40% 15.73% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 66.17 28.34 122.68 86.54 54.76 25.36 128.72 -35.75%
EPS 7.89 3.39 15.22 10.57 6.82 3.17 20.46 -46.92%
DPS 4.00 0.00 15.00 4.00 4.00 0.00 14.00 -56.52%
NAPS 1.27 1.33 1.30 1.26 1.26 1.32 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 195,924
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 42.95 18.44 79.87 56.43 35.80 16.58 84.39 -36.17%
EPS 5.12 2.21 9.91 6.89 4.46 2.07 13.41 -47.27%
DPS 2.60 0.00 9.77 2.61 2.62 0.00 9.18 -56.77%
NAPS 0.8242 0.8655 0.8464 0.8216 0.8238 0.8629 0.8523 -2.20%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.38 2.25 2.35 2.40 2.59 2.61 2.50 -
P/RPS 3.60 7.94 1.92 2.77 4.73 10.29 1.94 50.83%
P/EPS 30.16 66.37 15.44 22.71 37.98 82.33 12.22 82.33%
EY 3.32 1.51 6.48 4.40 2.63 1.21 8.18 -45.09%
DY 1.68 0.00 6.38 1.67 1.54 0.00 5.60 -55.08%
P/NAPS 1.87 1.69 1.81 1.90 2.06 1.98 1.92 -1.73%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 -
Price 2.32 2.29 2.23 2.36 2.19 2.69 2.53 -
P/RPS 3.51 8.08 1.82 2.73 4.00 10.61 1.97 46.81%
P/EPS 29.40 67.55 14.65 22.33 32.11 84.86 12.37 77.81%
EY 3.40 1.48 6.83 4.48 3.11 1.18 8.08 -43.75%
DY 1.72 0.00 6.73 1.69 1.83 0.00 5.53 -53.99%
P/NAPS 1.83 1.72 1.72 1.87 1.74 2.04 1.95 -4.13%

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