[BESHOM] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 115.17%
YoY- -30.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 55,376 239,851 169,470 107,510 49,784 253,423 191,921 -56.43%
PBT 8,804 42,673 27,561 18,096 8,409 53,149 40,585 -63.99%
Tax -2,273 -12,249 -6,803 -4,407 -2,191 -12,278 -10,335 -63.66%
NP 6,531 30,424 20,758 13,689 6,218 40,871 30,250 -64.11%
-
NP to SH 6,625 29,760 20,698 13,390 6,223 40,271 29,745 -63.35%
-
Tax Rate 25.82% 28.70% 24.68% 24.35% 26.06% 23.10% 25.47% -
Total Cost 48,845 209,427 148,712 93,821 43,566 212,552 161,671 -55.07%
-
Net Worth 259,918 254,163 246,731 247,381 259,128 255,938 244,263 4.24%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 29,326 7,832 7,853 - 27,562 - -
Div Payout % - 98.54% 37.84% 58.65% - 68.44% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 259,918 254,163 246,731 247,381 259,128 255,938 244,263 4.24%
NOSH 195,427 195,510 195,818 196,334 196,309 196,875 196,986 -0.52%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 11.79% 12.68% 12.25% 12.73% 12.49% 16.13% 15.76% -
ROE 2.55% 11.71% 8.39% 5.41% 2.40% 15.73% 12.18% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 28.34 122.68 86.54 54.76 25.36 128.72 97.43 -56.19%
EPS 3.39 15.22 10.57 6.82 3.17 20.46 15.10 -63.16%
DPS 0.00 15.00 4.00 4.00 0.00 14.00 0.00 -
NAPS 1.33 1.30 1.26 1.26 1.32 1.30 1.24 4.79%
Adjusted Per Share Value based on latest NOSH - 196,356
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 18.44 79.87 56.43 35.80 16.58 84.39 63.91 -56.43%
EPS 2.21 9.91 6.89 4.46 2.07 13.41 9.91 -63.32%
DPS 0.00 9.77 2.61 2.62 0.00 9.18 0.00 -
NAPS 0.8655 0.8464 0.8216 0.8238 0.8629 0.8523 0.8134 4.23%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.25 2.35 2.40 2.59 2.61 2.50 2.53 -
P/RPS 7.94 1.92 2.77 4.73 10.29 1.94 2.60 110.92%
P/EPS 66.37 15.44 22.71 37.98 82.33 12.22 16.75 151.03%
EY 1.51 6.48 4.40 2.63 1.21 8.18 5.97 -60.10%
DY 0.00 6.38 1.67 1.54 0.00 5.60 0.00 -
P/NAPS 1.69 1.81 1.90 2.06 1.98 1.92 2.04 -11.82%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 26/03/14 -
Price 2.29 2.23 2.36 2.19 2.69 2.53 2.48 -
P/RPS 8.08 1.82 2.73 4.00 10.61 1.97 2.55 116.18%
P/EPS 67.55 14.65 22.33 32.11 84.86 12.37 16.42 157.41%
EY 1.48 6.83 4.48 3.11 1.18 8.08 6.09 -61.15%
DY 0.00 6.73 1.69 1.83 0.00 5.53 0.00 -
P/NAPS 1.72 1.72 1.87 1.74 2.04 1.95 2.00 -9.59%

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