[BESHOM] QoQ TTM Result on 31-Jan-2014 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -1.38%
YoY- -15.27%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 240,649 248,524 253,423 264,194 260,904 260,608 266,529 -6.56%
PBT 44,812 49,763 53,149 55,152 56,070 61,895 63,930 -21.03%
Tax -9,872 -11,400 -12,278 -14,716 -15,276 -15,497 -15,920 -27.21%
NP 34,940 38,363 40,871 40,436 40,794 46,398 48,010 -19.04%
-
NP to SH 34,331 37,702 40,271 39,554 40,108 45,671 47,152 -19.02%
-
Tax Rate 22.03% 22.91% 23.10% 26.68% 27.24% 25.04% 24.90% -
Total Cost 205,709 210,161 212,552 223,758 220,110 214,210 218,519 -3.93%
-
Net Worth 247,408 259,128 255,961 244,179 258,033 248,383 241,296 1.67%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 27,543 27,568 27,568 23,701 23,701 27,734 27,734 -0.45%
Div Payout % 80.23% 73.12% 68.46% 59.92% 59.09% 60.73% 58.82% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 247,408 259,128 255,961 244,179 258,033 248,383 241,296 1.67%
NOSH 196,356 196,309 196,893 196,918 196,971 197,130 197,784 -0.48%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 14.52% 15.44% 16.13% 15.31% 15.64% 17.80% 18.01% -
ROE 13.88% 14.55% 15.73% 16.20% 15.54% 18.39% 19.54% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 122.56 126.60 128.71 134.16 132.46 132.20 134.76 -6.11%
EPS 17.48 19.21 20.45 20.09 20.36 23.17 23.84 -18.64%
DPS 14.00 14.00 14.00 12.00 12.00 14.00 14.00 0.00%
NAPS 1.26 1.32 1.30 1.24 1.31 1.26 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 196,918
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 80.14 82.76 84.39 87.98 86.88 86.78 88.75 -6.55%
EPS 11.43 12.55 13.41 13.17 13.36 15.21 15.70 -19.02%
DPS 9.17 9.18 9.18 7.89 7.89 9.24 9.24 -0.50%
NAPS 0.8239 0.8629 0.8524 0.8131 0.8593 0.8271 0.8035 1.68%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.59 2.61 2.50 2.53 2.79 2.68 2.29 -
P/RPS 2.11 2.06 1.94 1.89 2.11 2.03 1.70 15.44%
P/EPS 14.81 13.59 12.22 12.60 13.70 11.57 9.61 33.31%
EY 6.75 7.36 8.18 7.94 7.30 8.64 10.41 -25.02%
DY 5.41 5.36 5.60 4.74 4.30 5.22 6.11 -7.77%
P/NAPS 2.06 1.98 1.92 2.04 2.13 2.13 1.88 6.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 -
Price 2.19 2.69 2.53 2.48 2.62 2.74 2.62 -
P/RPS 1.79 2.12 1.97 1.85 1.98 2.07 1.94 -5.20%
P/EPS 12.53 14.01 12.37 12.35 12.87 11.83 10.99 9.11%
EY 7.98 7.14 8.08 8.10 7.77 8.46 9.10 -8.36%
DY 6.39 5.20 5.53 4.84 4.58 5.11 5.34 12.67%
P/NAPS 1.74 2.04 1.95 2.00 2.00 2.17 2.15 -13.12%

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