[BESHOM] QoQ Quarter Result on 31-Jan-2016 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 9.44%
YoY- 33.88%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 99,778 78,662 88,149 80,517 73,587 55,376 70,381 26.06%
PBT 20,321 12,595 15,210 13,167 11,891 8,804 15,112 21.71%
Tax -4,411 -3,147 -4,077 -3,290 -2,867 -2,273 -5,446 -13.05%
NP 15,910 9,448 11,133 9,877 9,024 6,531 9,666 39.19%
-
NP to SH 15,908 9,744 11,183 9,784 8,940 6,625 9,002 45.91%
-
Tax Rate 21.71% 24.99% 26.80% 24.99% 24.11% 25.82% 36.04% -
Total Cost 83,868 69,214 77,016 70,640 64,563 48,845 60,715 23.91%
-
Net Worth 261,181 267,330 258,657 249,472 247,899 259,918 195,645 21.13%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 9,673 - 21,392 - 7,807 - 21,521 -41.18%
Div Payout % 60.81% - 191.30% - 87.34% - 239.07% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 261,181 267,330 258,657 249,472 247,899 259,918 195,645 21.13%
NOSH 202,190 193,717 194,479 194,900 195,196 195,427 195,645 2.20%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 15.95% 12.01% 12.63% 12.27% 12.26% 11.79% 13.73% -
ROE 6.09% 3.64% 4.32% 3.92% 3.61% 2.55% 4.60% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 51.57 40.61 45.33 41.31 37.70 28.34 35.97 27.00%
EPS 8.22 5.03 3.84 5.02 4.58 3.39 3.73 68.94%
DPS 5.00 0.00 11.00 0.00 4.00 0.00 11.00 -40.74%
NAPS 1.35 1.38 1.33 1.28 1.27 1.33 1.00 22.03%
Adjusted Per Share Value based on latest NOSH - 194,900
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 33.23 26.19 29.35 26.81 24.50 18.44 23.44 26.06%
EPS 5.30 3.24 3.72 3.26 2.98 2.21 3.00 45.88%
DPS 3.22 0.00 7.12 0.00 2.60 0.00 7.17 -41.21%
NAPS 0.8697 0.8902 0.8613 0.8308 0.8255 0.8655 0.6515 21.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 4.00 2.92 2.54 2.35 2.38 2.25 2.35 -
P/RPS 7.76 7.19 5.60 5.69 6.31 7.94 6.53 12.13%
P/EPS 48.65 58.05 44.17 46.81 51.97 66.37 51.07 -3.17%
EY 2.06 1.72 2.26 2.14 1.92 1.51 1.96 3.35%
DY 1.25 0.00 4.33 0.00 1.68 0.00 4.68 -58.35%
P/NAPS 2.96 2.12 1.91 1.84 1.87 1.69 2.35 16.54%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 21/09/16 29/06/16 18/03/16 16/12/15 23/09/15 24/06/15 -
Price 3.94 3.41 2.73 2.37 2.32 2.29 2.23 -
P/RPS 7.64 8.40 6.02 5.74 6.15 8.08 6.20 14.86%
P/EPS 47.92 67.79 47.48 47.21 50.66 67.55 48.47 -0.75%
EY 2.09 1.48 2.11 2.12 1.97 1.48 2.06 0.96%
DY 1.27 0.00 4.03 0.00 1.72 0.00 4.93 -59.34%
P/NAPS 2.92 2.47 2.05 1.85 1.83 1.72 2.23 19.59%

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