[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -77.74%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 297,629 209,480 128,963 55,376 239,851 169,470 107,510 97.28%
PBT 49,072 33,862 20,695 8,804 42,673 27,561 18,096 94.57%
Tax -12,507 -8,430 -5,140 -2,273 -12,249 -6,803 -4,407 100.57%
NP 36,565 25,432 15,555 6,531 30,424 20,758 13,689 92.62%
-
NP to SH 36,343 25,160 15,377 6,625 29,760 20,698 13,390 94.69%
-
Tax Rate 25.49% 24.90% 24.84% 25.82% 28.70% 24.68% 24.35% -
Total Cost 261,064 184,048 113,408 48,845 209,427 148,712 93,821 97.95%
-
Net Worth 258,479 249,263 247,513 259,918 254,163 246,731 247,381 2.97%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 29,151 7,789 7,795 - 29,326 7,832 7,853 139.93%
Div Payout % 80.21% 30.96% 50.70% - 98.54% 37.84% 58.65% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 258,479 249,263 247,513 259,918 254,163 246,731 247,381 2.97%
NOSH 194,345 194,736 194,892 195,427 195,510 195,818 196,334 -0.67%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 12.29% 12.14% 12.06% 11.79% 12.68% 12.25% 12.73% -
ROE 14.06% 10.09% 6.21% 2.55% 11.71% 8.39% 5.41% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 153.14 107.57 66.17 28.34 122.68 86.54 54.76 98.61%
EPS 12.47 12.92 7.89 3.39 15.22 10.57 6.82 49.58%
DPS 15.00 4.00 4.00 0.00 15.00 4.00 4.00 141.56%
NAPS 1.33 1.28 1.27 1.33 1.30 1.26 1.26 3.67%
Adjusted Per Share Value based on latest NOSH - 195,427
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 99.11 69.76 42.95 18.44 79.87 56.43 35.80 97.28%
EPS 12.10 8.38 5.12 2.21 9.91 6.89 4.46 94.63%
DPS 9.71 2.59 2.60 0.00 9.77 2.61 2.62 139.67%
NAPS 0.8607 0.8301 0.8242 0.8655 0.8464 0.8216 0.8238 2.96%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.54 2.35 2.38 2.25 2.35 2.40 2.59 -
P/RPS 1.66 2.18 3.60 7.94 1.92 2.77 4.73 -50.27%
P/EPS 13.58 18.19 30.16 66.37 15.44 22.71 37.98 -49.65%
EY 7.36 5.50 3.32 1.51 6.48 4.40 2.63 98.71%
DY 5.91 1.70 1.68 0.00 6.38 1.67 1.54 145.32%
P/NAPS 1.91 1.84 1.87 1.69 1.81 1.90 2.06 -4.91%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 24/03/15 16/12/14 -
Price 2.73 2.37 2.32 2.29 2.23 2.36 2.19 -
P/RPS 1.78 2.20 3.51 8.08 1.82 2.73 4.00 -41.74%
P/EPS 14.60 18.34 29.40 67.55 14.65 22.33 32.11 -40.89%
EY 6.85 5.45 3.40 1.48 6.83 4.48 3.11 69.36%
DY 5.49 1.69 1.72 0.00 6.73 1.69 1.83 108.14%
P/NAPS 2.05 1.85 1.83 1.72 1.72 1.87 1.74 11.56%

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