[BESHOM] YoY Annualized Quarter 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- 2.59%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 380,824 279,306 225,960 255,894 259,008 226,618 219,992 9.56%
PBT 72,814 45,149 36,748 54,113 65,817 47,098 38,528 11.18%
Tax -18,118 -11,240 -9,070 -13,780 -15,381 -12,496 -10,254 9.94%
NP 54,696 33,909 27,677 40,333 50,436 34,602 28,273 11.61%
-
NP to SH 54,682 33,546 27,597 39,660 49,794 32,885 27,044 12.43%
-
Tax Rate 24.88% 24.90% 24.68% 25.47% 23.37% 26.53% 26.61% -
Total Cost 326,128 245,397 198,282 215,561 208,572 192,016 191,718 9.24%
-
Net Worth 266,555 249,263 246,731 244,263 243,690 213,342 197,639 5.10%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 12,877 10,385 10,443 - - - 5,323 15.84%
Div Payout % 23.55% 30.96% 37.84% - - - 19.69% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 266,555 249,263 246,731 244,263 243,690 213,342 197,639 5.10%
NOSH 193,156 194,736 195,818 196,986 198,122 199,385 199,635 -0.54%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 14.36% 12.14% 12.25% 15.76% 19.47% 15.27% 12.85% -
ROE 20.51% 13.46% 11.19% 16.24% 20.43% 15.41% 13.68% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 197.16 143.43 115.39 129.90 130.73 113.66 110.20 10.17%
EPS 28.31 17.23 14.09 20.13 25.13 16.49 13.55 13.05%
DPS 6.67 5.33 5.33 0.00 0.00 0.00 2.67 16.46%
NAPS 1.38 1.28 1.26 1.24 1.23 1.07 0.99 5.68%
Adjusted Per Share Value based on latest NOSH - 196,918
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 126.82 93.01 75.25 85.21 86.25 75.46 73.26 9.56%
EPS 18.21 11.17 9.19 13.21 16.58 10.95 9.01 12.43%
DPS 4.29 3.46 3.48 0.00 0.00 0.00 1.77 15.88%
NAPS 0.8876 0.8301 0.8216 0.8134 0.8115 0.7104 0.6581 5.10%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 4.29 2.35 2.40 2.53 2.40 2.20 2.65 -
P/RPS 2.18 1.64 2.08 1.95 1.84 1.94 2.40 -1.58%
P/EPS 15.15 13.64 17.03 12.57 9.55 13.34 19.56 -4.16%
EY 6.60 7.33 5.87 7.96 10.47 7.50 5.11 4.35%
DY 1.55 2.27 2.22 0.00 0.00 0.00 1.01 7.39%
P/NAPS 3.11 1.84 1.90 2.04 1.95 2.06 2.68 2.50%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/17 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 -
Price 3.30 2.37 2.36 2.48 2.44 2.13 2.27 -
P/RPS 1.67 1.65 2.05 1.91 1.87 1.87 2.06 -3.43%
P/EPS 11.66 13.76 16.75 12.32 9.71 12.91 16.76 -5.86%
EY 8.58 7.27 5.97 8.12 10.30 7.74 5.97 6.22%
DY 2.02 2.25 2.26 0.00 0.00 0.00 1.17 9.51%
P/NAPS 2.39 1.85 1.87 2.00 1.98 1.99 2.29 0.71%

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