[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 59.88%
YoY- 63.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 201,471 258,412 351,132 285,618 209,480 169,470 191,921 0.81%
PBT 30,727 49,624 75,976 54,611 33,862 27,561 40,585 -4.52%
Tax -8,010 -12,310 -17,535 -13,589 -8,430 -6,803 -10,335 -4.15%
NP 22,717 37,314 58,441 41,022 25,432 20,758 30,250 -4.65%
-
NP to SH 22,660 37,388 58,554 41,012 25,160 20,698 29,745 -4.43%
-
Tax Rate 26.07% 24.81% 23.08% 24.88% 24.90% 24.68% 25.47% -
Total Cost 178,754 221,098 292,691 244,596 184,048 148,712 161,671 1.68%
-
Net Worth 296,199 299,602 319,139 266,555 249,263 246,731 244,263 3.26%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 17,423 - 26,111 9,657 7,789 7,832 - -
Div Payout % 76.89% - 44.59% 23.55% 30.96% 37.84% - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 296,199 299,602 319,139 266,555 249,263 246,731 244,263 3.26%
NOSH 300,297 300,297 300,157 193,156 194,736 195,818 196,986 7.27%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.28% 14.44% 16.64% 14.36% 12.14% 12.25% 15.76% -
ROE 7.65% 12.48% 18.35% 15.39% 10.09% 8.39% 12.18% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 69.38 88.84 121.03 147.87 107.57 86.54 97.43 -5.49%
EPS 7.80 12.86 20.18 21.23 12.92 10.57 15.10 -10.42%
DPS 6.00 0.00 9.00 5.00 4.00 4.00 0.00 -
NAPS 1.02 1.03 1.10 1.38 1.28 1.26 1.24 -3.20%
Adjusted Per Share Value based on latest NOSH - 193,156
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 67.09 86.05 116.93 95.11 69.76 56.43 63.91 0.81%
EPS 7.55 12.45 19.50 13.66 8.38 6.89 9.91 -4.43%
DPS 5.80 0.00 8.70 3.22 2.59 2.61 0.00 -
NAPS 0.9864 0.9977 1.0627 0.8876 0.8301 0.8216 0.8134 3.26%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.00 2.78 5.38 4.29 2.35 2.40 2.53 -
P/RPS 2.88 3.13 4.45 2.90 2.18 2.77 2.60 1.71%
P/EPS 25.63 21.63 26.66 20.20 18.19 22.71 16.75 7.34%
EY 3.90 4.62 3.75 4.95 5.50 4.40 5.97 -6.84%
DY 3.00 0.00 1.67 1.17 1.70 1.67 0.00 -
P/NAPS 1.96 2.70 4.89 3.11 1.84 1.90 2.04 -0.66%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 26/03/14 -
Price 1.17 2.70 4.70 3.30 2.37 2.36 2.48 -
P/RPS 1.69 3.04 3.88 2.23 2.20 2.73 2.55 -6.62%
P/EPS 14.99 21.01 23.29 15.54 18.34 22.33 16.42 -1.50%
EY 6.67 4.76 4.29 6.43 5.45 4.48 6.09 1.52%
DY 5.13 0.00 1.91 1.52 1.69 1.69 0.00 -
P/NAPS 1.15 2.62 4.27 2.39 1.85 1.87 2.00 -8.80%

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