[BESHOM] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -6.38%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 239,851 230,972 240,649 248,524 253,423 264,194 260,904 -5.46%
PBT 42,673 40,125 44,812 49,763 53,149 55,152 56,070 -16.68%
Tax -12,249 -8,748 -9,872 -11,400 -12,278 -14,716 -15,276 -13.72%
NP 30,424 31,377 34,940 38,363 40,871 40,436 40,794 -17.80%
-
NP to SH 29,700 31,222 34,331 37,702 40,271 39,554 40,108 -18.19%
-
Tax Rate 28.70% 21.80% 22.03% 22.91% 23.10% 26.68% 27.24% -
Total Cost 209,427 199,595 205,709 210,161 212,552 223,758 220,110 -3.27%
-
Net Worth 195,645 246,865 247,408 259,128 255,961 244,179 258,033 -16.89%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 29,375 27,543 27,543 27,568 27,568 23,701 23,701 15.42%
Div Payout % 98.91% 88.22% 80.23% 73.12% 68.46% 59.92% 59.09% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 195,645 246,865 247,408 259,128 255,961 244,179 258,033 -16.89%
NOSH 195,645 195,924 196,356 196,309 196,893 196,918 196,971 -0.45%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.68% 13.58% 14.52% 15.44% 16.13% 15.31% 15.64% -
ROE 15.18% 12.65% 13.88% 14.55% 15.73% 16.20% 15.54% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 122.59 117.89 122.56 126.60 128.71 134.16 132.46 -5.04%
EPS 15.18 15.94 17.48 19.21 20.45 20.09 20.36 -17.82%
DPS 15.00 14.00 14.00 14.00 14.00 12.00 12.00 16.08%
NAPS 1.00 1.26 1.26 1.32 1.30 1.24 1.31 -16.51%
Adjusted Per Share Value based on latest NOSH - 196,309
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 79.87 76.91 80.14 82.76 84.39 87.98 86.88 -5.46%
EPS 9.89 10.40 11.43 12.55 13.41 13.17 13.36 -18.21%
DPS 9.78 9.17 9.17 9.18 9.18 7.89 7.89 15.43%
NAPS 0.6515 0.8221 0.8239 0.8629 0.8524 0.8131 0.8593 -16.89%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.35 2.40 2.59 2.61 2.50 2.53 2.79 -
P/RPS 1.92 2.04 2.11 2.06 1.94 1.89 2.11 -6.11%
P/EPS 15.48 15.06 14.81 13.59 12.22 12.60 13.70 8.50%
EY 6.46 6.64 6.75 7.36 8.18 7.94 7.30 -7.84%
DY 6.38 5.83 5.41 5.36 5.60 4.74 4.30 30.18%
P/NAPS 2.35 1.90 2.06 1.98 1.92 2.04 2.13 6.79%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 26/03/14 18/12/13 -
Price 2.23 2.36 2.19 2.69 2.53 2.48 2.62 -
P/RPS 1.82 2.00 1.79 2.12 1.97 1.85 1.98 -5.47%
P/EPS 14.69 14.81 12.53 14.01 12.37 12.35 12.87 9.24%
EY 6.81 6.75 7.98 7.14 8.08 8.10 7.77 -8.43%
DY 6.73 5.93 6.39 5.20 5.53 4.84 4.58 29.34%
P/NAPS 2.23 1.87 1.74 2.04 1.95 2.00 2.00 7.54%

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