[BESHOM] QoQ TTM Result on 30-Apr-2017 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 13.54%
YoY- 62.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 469,501 473,612 449,862 403,987 373,767 347,106 320,915 28.78%
PBT 99,492 96,166 88,637 78,127 69,821 61,293 52,863 52.26%
Tax -22,873 -23,104 -21,291 -18,927 -17,666 -14,925 -13,381 42.82%
NP 76,619 73,062 67,346 59,200 52,155 46,368 39,482 55.39%
-
NP to SH 76,806 72,916 67,386 59,264 52,195 46,619 39,651 55.20%
-
Tax Rate 22.99% 24.03% 24.02% 24.23% 25.30% 24.35% 25.31% -
Total Cost 392,882 400,550 382,516 344,787 321,612 300,738 281,433 24.83%
-
Net Worth 319,139 298,196 306,936 283,722 193,156 193,468 193,717 39.36%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 57,920 49,217 41,519 41,519 31,066 31,066 29,200 57.67%
Div Payout % 75.41% 67.50% 61.61% 70.06% 59.52% 66.64% 73.64% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 319,139 298,196 306,936 283,722 193,156 193,468 193,717 39.36%
NOSH 300,157 300,113 289,562 298,653 193,156 193,468 193,717 33.79%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 16.32% 15.43% 14.97% 14.65% 13.95% 13.36% 12.30% -
ROE 24.07% 24.45% 21.95% 20.89% 27.02% 24.10% 20.47% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 161.83 163.59 155.36 139.54 193.51 179.41 165.66 -1.54%
EPS 26.47 25.19 23.27 20.47 27.02 24.10 20.47 18.63%
DPS 20.00 17.00 14.34 14.34 16.00 16.00 15.00 21.07%
NAPS 1.10 1.03 1.06 0.98 1.00 1.00 1.00 6.54%
Adjusted Per Share Value based on latest NOSH - 298,653
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 156.35 157.71 149.81 134.53 124.47 115.59 106.87 28.78%
EPS 25.58 24.28 22.44 19.74 17.38 15.52 13.20 55.24%
DPS 19.29 16.39 13.83 13.83 10.35 10.35 9.72 57.72%
NAPS 1.0627 0.993 1.0221 0.9448 0.6432 0.6443 0.6451 39.35%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 5.38 5.45 4.28 3.81 4.29 4.00 2.92 -
P/RPS 3.32 3.33 2.75 2.73 2.22 2.23 1.76 52.49%
P/EPS 20.32 21.64 18.39 18.61 15.88 16.60 14.27 26.48%
EY 4.92 4.62 5.44 5.37 6.30 6.02 7.01 -20.97%
DY 3.72 3.12 3.35 3.76 3.73 4.00 5.14 -19.34%
P/NAPS 4.89 5.29 4.04 3.89 4.29 4.00 2.92 40.88%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 18/12/17 20/09/17 29/06/17 29/03/17 22/12/16 21/09/16 -
Price 4.70 5.47 4.70 3.90 3.30 3.94 3.41 -
P/RPS 2.90 3.34 3.03 2.79 1.71 2.20 2.06 25.53%
P/EPS 17.75 21.72 20.20 19.05 12.21 16.35 16.66 4.30%
EY 5.63 4.60 4.95 5.25 8.19 6.12 6.00 -4.14%
DY 4.26 3.11 3.05 3.68 4.85 4.06 4.40 -2.12%
P/NAPS 4.27 5.31 4.43 3.98 3.30 3.94 3.41 16.12%

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