[BESHOM] QoQ TTM Result on 31-Oct-2013 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -12.18%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 248,524 253,423 264,194 260,904 260,608 266,529 263,825 -3.91%
PBT 49,763 53,149 55,152 56,070 61,895 63,930 62,817 -14.42%
Tax -11,400 -12,278 -14,716 -15,276 -15,497 -15,920 -15,240 -17.64%
NP 38,363 40,871 40,436 40,794 46,398 48,010 47,577 -13.40%
-
NP to SH 37,702 40,271 39,554 40,108 45,671 47,152 46,685 -13.31%
-
Tax Rate 22.91% 23.10% 26.68% 27.24% 25.04% 24.90% 24.26% -
Total Cost 210,161 212,552 223,758 220,110 214,210 218,519 216,248 -1.89%
-
Net Worth 259,128 255,961 244,179 258,033 248,383 241,296 243,579 4.22%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 27,568 27,568 23,701 23,701 27,734 27,734 25,855 4.38%
Div Payout % 73.12% 68.46% 59.92% 59.09% 60.73% 58.82% 55.38% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 259,128 255,961 244,179 258,033 248,383 241,296 243,579 4.22%
NOSH 196,309 196,893 196,918 196,971 197,130 197,784 198,032 -0.58%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 15.44% 16.13% 15.31% 15.64% 17.80% 18.01% 18.03% -
ROE 14.55% 15.73% 16.20% 15.54% 18.39% 19.54% 19.17% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 126.60 128.71 134.16 132.46 132.20 134.76 133.22 -3.34%
EPS 19.21 20.45 20.09 20.36 23.17 23.84 23.57 -12.78%
DPS 14.00 14.00 12.00 12.00 14.00 14.00 13.00 5.07%
NAPS 1.32 1.30 1.24 1.31 1.26 1.22 1.23 4.83%
Adjusted Per Share Value based on latest NOSH - 196,971
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 82.76 84.39 87.98 86.88 86.78 88.75 87.85 -3.91%
EPS 12.55 13.41 13.17 13.36 15.21 15.70 15.55 -13.34%
DPS 9.18 9.18 7.89 7.89 9.24 9.24 8.61 4.37%
NAPS 0.8629 0.8524 0.8131 0.8593 0.8271 0.8035 0.8111 4.22%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.61 2.50 2.53 2.79 2.68 2.29 2.40 -
P/RPS 2.06 1.94 1.89 2.11 2.03 1.70 1.80 9.43%
P/EPS 13.59 12.22 12.60 13.70 11.57 9.61 10.18 21.30%
EY 7.36 8.18 7.94 7.30 8.64 10.41 9.82 -17.53%
DY 5.36 5.60 4.74 4.30 5.22 6.11 5.42 -0.74%
P/NAPS 1.98 1.92 2.04 2.13 2.13 1.88 1.95 1.02%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 -
Price 2.69 2.53 2.48 2.62 2.74 2.62 2.44 -
P/RPS 2.12 1.97 1.85 1.98 2.07 1.94 1.83 10.33%
P/EPS 14.01 12.37 12.35 12.87 11.83 10.99 10.35 22.43%
EY 7.14 8.08 8.10 7.77 8.46 9.10 9.66 -18.29%
DY 5.20 5.53 4.84 4.58 5.11 5.34 5.33 -1.63%
P/NAPS 2.04 1.95 2.00 2.00 2.17 2.15 1.98 2.01%

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