[BESHOM] QoQ 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- 1.97%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 73,587 55,376 70,381 61,960 57,726 49,784 61,502 12.66%
PBT 11,891 8,804 15,112 9,465 9,687 8,409 12,564 -3.59%
Tax -2,867 -2,273 -5,446 -2,396 -2,216 -2,191 -1,945 29.42%
NP 9,024 6,531 9,666 7,069 7,471 6,218 10,619 -10.25%
-
NP to SH 8,940 6,625 9,002 7,308 7,167 6,223 10,524 -10.27%
-
Tax Rate 24.11% 25.82% 36.04% 25.31% 22.88% 26.06% 15.48% -
Total Cost 64,563 48,845 60,715 54,891 50,255 43,566 50,883 17.15%
-
Net Worth 247,899 259,918 195,645 246,865 247,408 259,128 255,961 -2.10%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 7,807 - 21,521 - 7,854 - 19,689 -45.93%
Div Payout % 87.34% - 239.07% - 109.59% - 187.09% -
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 247,899 259,918 195,645 246,865 247,408 259,128 255,961 -2.10%
NOSH 195,196 195,427 195,645 195,924 196,356 196,309 196,893 -0.57%
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 12.26% 11.79% 13.73% 11.41% 12.94% 12.49% 17.27% -
ROE 3.61% 2.55% 4.60% 2.96% 2.90% 2.40% 4.11% -
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 37.70 28.34 35.97 31.62 29.40 25.36 31.24 13.31%
EPS 4.58 3.39 3.73 3.73 3.65 3.17 5.35 -9.81%
DPS 4.00 0.00 11.00 0.00 4.00 0.00 10.00 -45.62%
NAPS 1.27 1.33 1.00 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 24.50 18.44 23.44 20.63 19.22 16.58 20.48 12.65%
EPS 2.98 2.21 3.00 2.43 2.39 2.07 3.50 -10.14%
DPS 2.60 0.00 7.17 0.00 2.62 0.00 6.56 -45.95%
NAPS 0.8255 0.8655 0.6515 0.8221 0.8239 0.8629 0.8524 -2.10%
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 6.31 7.94 6.53 7.59 8.81 10.29 8.00 -14.59%
P/EPS 51.97 66.37 51.07 64.34 70.96 82.33 46.77 7.26%
EY 1.92 1.51 1.96 1.55 1.41 1.21 2.14 -6.95%
DY 1.68 0.00 4.68 0.00 1.54 0.00 4.00 -43.82%
P/NAPS 1.87 1.69 2.35 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 6.15 8.08 6.20 7.46 7.45 10.61 8.10 -16.73%
P/EPS 50.66 67.55 48.47 63.27 60.00 84.86 47.33 4.62%
EY 1.97 1.48 2.06 1.58 1.67 1.18 2.11 -4.46%
DY 1.72 0.00 4.93 0.00 1.83 0.00 3.95 -42.46%
P/NAPS 1.83 1.72 2.23 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