[BESHOM] QoQ TTM Result on 31-Jan-2019 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- -10.74%
YoY- -30.13%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 290,548 314,330 328,354 369,061 385,972 417,329 461,781 -26.51%
PBT 50,541 59,254 63,497 72,674 80,771 90,360 99,026 -36.05%
Tax -13,101 -15,239 -16,351 -18,686 -20,362 -22,179 -23,911 -32.96%
NP 37,440 44,015 47,146 53,988 60,409 68,181 75,115 -37.05%
-
NP to SH 37,872 44,155 47,409 53,662 60,122 67,959 74,828 -36.41%
-
Tax Rate 25.92% 25.72% 25.75% 25.71% 25.21% 24.55% 24.15% -
Total Cost 253,108 270,315 281,208 315,073 325,563 349,148 386,666 -24.55%
-
Net Worth 299,138 316,623 310,965 299,602 299,337 320,288 307,924 -1.90%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 34,868 37,780 37,780 43,579 52,283 58,028 58,028 -28.72%
Div Payout % 92.07% 85.56% 79.69% 81.21% 86.96% 85.39% 77.55% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 299,138 316,623 310,965 299,602 299,337 320,288 307,924 -1.90%
NOSH 300,297 300,297 300,297 300,297 300,297 300,286 300,263 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 12.89% 14.00% 14.36% 14.63% 15.65% 16.34% 16.27% -
ROE 12.66% 13.95% 15.25% 17.91% 20.09% 21.22% 24.30% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 100.04 108.21 112.98 126.88 132.81 143.33 158.96 -26.49%
EPS 13.04 15.20 16.31 18.45 20.69 23.34 25.76 -36.40%
DPS 12.00 13.00 13.00 15.00 18.00 20.00 20.00 -28.79%
NAPS 1.03 1.09 1.07 1.03 1.03 1.10 1.06 -1.89%
Adjusted Per Share Value based on latest NOSH - 300,297
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 96.75 104.67 109.34 122.90 128.53 138.97 153.77 -26.51%
EPS 12.61 14.70 15.79 17.87 20.02 22.63 24.92 -36.42%
DPS 11.61 12.58 12.58 14.51 17.41 19.32 19.32 -28.72%
NAPS 0.9961 1.0544 1.0355 0.9977 0.9968 1.0666 1.0254 -1.90%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.34 2.27 2.57 2.78 3.44 4.40 4.96 -
P/RPS 2.34 2.10 2.27 2.19 2.59 3.07 3.12 -17.40%
P/EPS 17.94 14.93 15.75 15.07 16.63 18.85 19.26 -4.61%
EY 5.57 6.70 6.35 6.64 6.01 5.30 5.19 4.80%
DY 5.13 5.73 5.06 5.40 5.23 4.55 4.03 17.40%
P/NAPS 2.27 2.08 2.40 2.70 3.34 4.00 4.68 -38.18%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 18/12/19 26/09/19 25/06/19 25/03/19 17/12/18 26/09/18 26/06/18 -
Price 2.15 2.73 2.24 2.70 2.90 4.04 4.85 -
P/RPS 2.15 2.52 1.98 2.13 2.18 2.82 3.05 -20.74%
P/EPS 16.49 17.96 13.73 14.64 14.02 17.31 18.83 -8.44%
EY 6.07 5.57 7.28 6.83 7.13 5.78 5.31 9.30%
DY 5.58 4.76 5.80 5.56 6.21 4.95 4.12 22.34%
P/NAPS 2.09 2.50 2.09 2.62 2.82 3.67 4.58 -40.64%

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