[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -73.19%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 403,987 285,618 178,440 78,662 297,629 209,480 128,963 114.24%
PBT 78,127 54,611 32,916 12,595 49,072 33,862 20,695 142.64%
Tax -18,927 -13,589 -7,558 -3,147 -12,507 -8,430 -5,140 138.64%
NP 59,200 41,022 25,358 9,448 36,565 25,432 15,555 143.96%
-
NP to SH 59,264 41,012 25,652 9,744 36,343 25,160 15,377 146.01%
-
Tax Rate 24.23% 24.88% 22.96% 24.99% 25.49% 24.90% 24.84% -
Total Cost 344,787 244,596 153,082 69,214 261,064 184,048 113,408 110.00%
-
Net Worth 283,722 266,555 261,181 267,330 258,479 249,263 247,513 9.53%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 46,322 9,657 9,673 - 29,151 7,789 7,795 228.43%
Div Payout % 78.16% 23.55% 37.71% - 80.21% 30.96% 50.70% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 283,722 266,555 261,181 267,330 258,479 249,263 247,513 9.53%
NOSH 298,653 193,156 202,190 193,717 194,345 194,736 194,892 32.95%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 14.65% 14.36% 14.21% 12.01% 12.29% 12.14% 12.06% -
ROE 20.89% 15.39% 9.82% 3.64% 14.06% 10.09% 6.21% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 139.54 147.87 92.23 40.61 153.14 107.57 66.17 64.52%
EPS 20.47 21.23 13.26 5.03 12.47 12.92 7.89 88.92%
DPS 16.00 5.00 5.00 0.00 15.00 4.00 4.00 152.19%
NAPS 0.98 1.38 1.35 1.38 1.33 1.28 1.27 -15.88%
Adjusted Per Share Value based on latest NOSH - 193,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 134.53 95.11 59.42 26.19 99.11 69.76 42.95 114.22%
EPS 19.74 13.66 8.54 3.24 12.10 8.38 5.12 146.07%
DPS 15.43 3.22 3.22 0.00 9.71 2.59 2.60 228.14%
NAPS 0.9448 0.8876 0.8697 0.8902 0.8607 0.8301 0.8242 9.54%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.81 4.29 4.00 2.92 2.54 2.35 2.38 -
P/RPS 2.73 2.90 4.34 7.19 1.66 2.18 3.60 -16.85%
P/EPS 18.61 20.20 30.17 58.05 13.58 18.19 30.16 -27.54%
EY 5.37 4.95 3.31 1.72 7.36 5.50 3.32 37.83%
DY 4.20 1.17 1.25 0.00 5.91 1.70 1.68 84.30%
P/NAPS 3.89 3.11 2.96 2.12 1.91 1.84 1.87 63.02%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 29/03/17 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 -
Price 3.90 3.30 3.94 3.41 2.73 2.37 2.32 -
P/RPS 2.79 2.23 4.27 8.40 1.78 2.20 3.51 -14.20%
P/EPS 19.05 15.54 29.72 67.79 14.60 18.34 29.40 -25.13%
EY 5.25 6.43 3.37 1.48 6.85 5.45 3.40 33.62%
DY 4.10 1.52 1.27 0.00 5.49 1.69 1.72 78.53%
P/NAPS 3.98 2.39 2.92 2.47 2.05 1.85 1.83 67.94%

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