[BESHOM] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 10.0%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 274,766 268,900 344,512 496,130 356,880 257,926 215,020 4.16%
PBT 54,400 39,488 65,400 101,910 65,832 41,390 36,192 7.02%
Tax -13,516 -9,872 -16,372 -23,470 -15,116 -10,280 -8,814 7.37%
NP 40,884 29,616 49,028 78,440 50,716 31,110 27,378 6.90%
-
NP to SH 41,230 30,122 49,196 78,608 51,304 30,754 26,780 7.44%
-
Tax Rate 24.85% 25.00% 25.03% 23.03% 22.96% 24.84% 24.35% -
Total Cost 233,882 239,284 295,484 417,690 306,164 226,816 187,642 3.73%
-
Net Worth 307,674 299,138 299,337 298,196 261,181 247,513 247,381 3.69%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 23,220 17,425 23,249 34,741 19,346 15,591 15,706 6.72%
Div Payout % 56.32% 57.85% 47.26% 44.20% 37.71% 50.70% 58.65% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 307,674 299,138 299,337 298,196 261,181 247,513 247,381 3.69%
NOSH 300,297 300,297 300,297 300,113 202,190 194,892 196,334 7.33%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 14.88% 11.01% 14.23% 15.81% 14.21% 12.06% 12.73% -
ROE 13.40% 10.07% 16.43% 26.36% 19.64% 12.43% 10.83% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 94.66 92.59 118.54 171.37 184.46 132.34 109.52 -2.39%
EPS 14.20 10.38 16.94 27.16 26.52 15.78 13.64 0.67%
DPS 8.00 6.00 8.00 12.00 10.00 8.00 8.00 0.00%
NAPS 1.06 1.03 1.03 1.03 1.35 1.27 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,113
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 91.50 89.54 114.72 165.21 118.84 85.89 71.60 4.16%
EPS 13.73 10.03 16.38 26.18 17.08 10.24 8.92 7.44%
DPS 7.73 5.80 7.74 11.57 6.44 5.19 5.23 6.72%
NAPS 1.0246 0.9961 0.9968 0.993 0.8697 0.8242 0.8238 3.69%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.99 2.34 3.44 5.45 4.00 2.38 2.59 -
P/RPS 2.10 2.53 2.90 3.18 2.17 1.80 2.36 -1.92%
P/EPS 14.01 22.56 20.32 20.07 15.08 15.08 18.99 -4.93%
EY 7.14 4.43 4.92 4.98 6.63 6.63 5.27 5.18%
DY 4.02 2.56 2.33 2.20 2.50 3.36 3.09 4.47%
P/NAPS 1.88 2.27 3.34 5.29 2.96 1.87 2.06 -1.51%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 18/12/19 17/12/18 18/12/17 22/12/16 16/12/15 16/12/14 -
Price 2.32 2.15 2.90 5.47 3.94 2.32 2.19 -
P/RPS 2.45 2.32 2.45 3.19 2.14 1.75 2.00 3.43%
P/EPS 16.33 20.73 17.13 20.15 14.86 14.70 16.06 0.27%
EY 6.12 4.82 5.84 4.96 6.73 6.80 6.23 -0.29%
DY 3.45 2.79 2.76 2.19 2.54 3.45 3.65 -0.93%
P/NAPS 2.19 2.09 2.82 5.31 2.92 1.83 1.74 3.90%

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