[BESHOM] YoY Annualized Quarter 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- 8.38%
YoY- 63.07%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 255,158 328,354 461,781 403,987 297,629 239,851 253,423 0.11%
PBT 41,608 63,497 99,026 78,127 49,072 42,673 53,149 -3.99%
Tax -9,610 -16,351 -23,911 -18,927 -12,507 -12,249 -12,278 -3.99%
NP 31,998 47,146 75,115 59,200 36,565 30,424 40,871 -3.99%
-
NP to SH 32,230 47,409 74,828 59,264 36,343 29,760 40,271 -3.64%
-
Tax Rate 23.10% 25.75% 24.15% 24.23% 25.49% 28.70% 23.10% -
Total Cost 223,160 281,208 386,666 344,787 261,064 209,427 212,552 0.81%
-
Net Worth 299,093 310,965 307,924 283,722 258,479 254,163 255,938 2.62%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 29,038 37,780 58,099 46,322 29,151 29,326 27,562 0.87%
Div Payout % 90.10% 79.69% 77.64% 78.16% 80.21% 98.54% 68.44% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 299,093 310,965 307,924 283,722 258,479 254,163 255,938 2.62%
NOSH 300,297 300,297 300,263 298,653 194,345 195,510 196,875 7.28%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 12.54% 14.36% 16.27% 14.65% 12.29% 12.68% 16.13% -
ROE 10.78% 15.25% 24.30% 20.89% 14.06% 11.71% 15.73% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 87.87 112.98 158.96 139.54 153.14 122.68 128.72 -6.15%
EPS 11.10 16.31 25.76 20.47 12.47 15.22 20.46 -9.68%
DPS 10.00 13.00 20.00 16.00 15.00 15.00 14.00 -5.44%
NAPS 1.03 1.07 1.06 0.98 1.33 1.30 1.30 -3.80%
Adjusted Per Share Value based on latest NOSH - 298,653
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 84.97 109.34 153.77 134.53 99.11 79.87 84.39 0.11%
EPS 10.73 15.79 24.92 19.74 12.10 9.91 13.41 -3.64%
DPS 9.67 12.58 19.35 15.43 9.71 9.77 9.18 0.86%
NAPS 0.996 1.0355 1.0254 0.9448 0.8607 0.8464 0.8523 2.62%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.72 2.57 4.96 3.81 2.54 2.35 2.50 -
P/RPS 1.96 2.27 3.12 2.73 1.66 1.92 1.94 0.17%
P/EPS 15.50 15.75 19.26 18.61 13.58 15.44 12.22 4.03%
EY 6.45 6.35 5.19 5.37 7.36 6.48 8.18 -3.87%
DY 5.81 5.06 4.03 4.20 5.91 6.38 5.60 0.61%
P/NAPS 1.67 2.40 4.68 3.89 1.91 1.81 1.92 -2.29%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 25/06/19 26/06/18 29/06/17 29/06/16 24/06/15 25/06/14 -
Price 1.86 2.24 4.85 3.90 2.73 2.23 2.53 -
P/RPS 2.12 1.98 3.05 2.79 1.78 1.82 1.97 1.22%
P/EPS 16.76 13.73 18.83 19.05 14.60 14.65 12.37 5.18%
EY 5.97 7.28 5.31 5.25 6.85 6.83 8.08 -4.91%
DY 5.38 5.80 4.12 4.10 5.49 6.73 5.53 -0.45%
P/NAPS 1.81 2.09 4.58 3.98 2.05 1.72 1.95 -1.23%

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