[BESHOM] QoQ 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- -26.41%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 88,149 80,517 73,587 55,376 70,381 61,960 57,726 32.64%
PBT 15,210 13,167 11,891 8,804 15,112 9,465 9,687 35.12%
Tax -4,077 -3,290 -2,867 -2,273 -5,446 -2,396 -2,216 50.20%
NP 11,133 9,877 9,024 6,531 9,666 7,069 7,471 30.49%
-
NP to SH 11,183 9,784 8,940 6,625 9,002 7,308 7,167 34.56%
-
Tax Rate 26.80% 24.99% 24.11% 25.82% 36.04% 25.31% 22.88% -
Total Cost 77,016 70,640 64,563 48,845 60,715 54,891 50,255 32.95%
-
Net Worth 258,657 249,472 247,899 259,918 195,645 246,865 247,408 3.01%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 21,392 - 7,807 - 21,521 - 7,854 95.15%
Div Payout % 191.30% - 87.34% - 239.07% - 109.59% -
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 258,657 249,472 247,899 259,918 195,645 246,865 247,408 3.01%
NOSH 194,479 194,900 195,196 195,427 195,645 195,924 196,356 -0.63%
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 12.63% 12.27% 12.26% 11.79% 13.73% 11.41% 12.94% -
ROE 4.32% 3.92% 3.61% 2.55% 4.60% 2.96% 2.90% -
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 45.33 41.31 37.70 28.34 35.97 31.62 29.40 33.49%
EPS 3.84 5.02 4.58 3.39 3.73 3.73 3.65 3.44%
DPS 11.00 0.00 4.00 0.00 11.00 0.00 4.00 96.40%
NAPS 1.33 1.28 1.27 1.33 1.00 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 29.35 26.81 24.50 18.44 23.44 20.63 19.22 32.64%
EPS 3.72 3.26 2.98 2.21 3.00 2.43 2.39 34.34%
DPS 7.12 0.00 2.60 0.00 7.17 0.00 2.62 94.85%
NAPS 0.8613 0.8308 0.8255 0.8655 0.6515 0.8221 0.8239 3.00%
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 5.60 5.69 6.31 7.94 6.53 7.59 8.81 -26.09%
P/EPS 44.17 46.81 51.97 66.37 51.07 64.34 70.96 -27.11%
EY 2.26 2.14 1.92 1.51 1.96 1.55 1.41 36.99%
DY 4.33 0.00 1.68 0.00 4.68 0.00 1.54 99.33%
P/NAPS 1.91 1.84 1.87 1.69 2.35 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 6.02 5.74 6.15 8.08 6.20 7.46 7.45 -13.25%
P/EPS 47.48 47.21 50.66 67.55 48.47 63.27 60.00 -14.45%
EY 2.11 2.12 1.97 1.48 2.06 1.58 1.67 16.88%
DY 4.03 0.00 1.72 0.00 4.93 0.00 1.83 69.34%
P/NAPS 2.05 1.85 1.83 1.72 2.23 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