[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 115.17%
YoY- -30.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 248,065 178,440 128,963 107,510 120,284 125,909 107,172 14.99%
PBT 50,955 32,916 20,695 18,096 26,433 34,293 22,314 14.73%
Tax -11,735 -7,558 -5,140 -4,407 -6,813 -7,457 -5,869 12.22%
NP 39,220 25,358 15,555 13,689 19,620 26,836 16,445 15.57%
-
NP to SH 39,304 25,652 15,377 13,390 19,330 26,374 15,601 16.63%
-
Tax Rate 23.03% 22.96% 24.84% 24.35% 25.77% 21.74% 26.30% -
Total Cost 208,845 153,082 113,408 93,821 100,664 99,073 90,727 14.89%
-
Net Worth 298,196 261,181 247,513 247,381 258,390 246,077 219,451 5.23%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 17,370 9,673 7,795 7,853 7,889 11,906 3,990 27.75%
Div Payout % 44.20% 37.71% 50.70% 58.65% 40.82% 45.15% 25.58% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 298,196 261,181 247,513 247,381 258,390 246,077 219,451 5.23%
NOSH 300,113 202,190 194,892 196,334 197,244 198,449 199,501 7.03%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 15.81% 14.21% 12.06% 12.73% 16.31% 21.31% 15.34% -
ROE 13.18% 9.82% 6.21% 5.41% 7.48% 10.72% 7.11% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 85.68 92.23 66.17 54.76 60.98 63.45 53.72 8.08%
EPS 13.58 13.26 7.89 6.82 9.80 13.29 7.82 9.62%
DPS 6.00 5.00 4.00 4.00 4.00 6.00 2.00 20.07%
NAPS 1.03 1.35 1.27 1.26 1.31 1.24 1.10 -1.08%
Adjusted Per Share Value based on latest NOSH - 196,356
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 82.61 59.42 42.95 35.80 40.05 41.93 35.69 14.99%
EPS 13.09 8.54 5.12 4.46 6.44 8.78 5.20 16.61%
DPS 5.78 3.22 2.60 2.62 2.63 3.97 1.33 27.71%
NAPS 0.993 0.8697 0.8242 0.8238 0.8604 0.8194 0.7308 5.23%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 5.45 4.00 2.38 2.59 2.79 2.22 1.93 -
P/RPS 6.36 4.34 3.60 4.73 4.58 3.50 3.59 9.99%
P/EPS 40.14 30.17 30.16 37.98 28.47 16.70 24.68 8.43%
EY 2.49 3.31 3.32 2.63 3.51 5.99 4.05 -7.78%
DY 1.10 1.25 1.68 1.54 1.43 2.70 1.04 0.93%
P/NAPS 5.29 2.96 1.87 2.06 2.13 1.79 1.75 20.22%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 18/12/17 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 -
Price 5.47 3.94 2.32 2.19 2.62 2.17 1.80 -
P/RPS 6.38 4.27 3.51 4.00 4.30 3.42 3.35 11.32%
P/EPS 40.29 29.72 29.40 32.11 26.73 16.33 23.02 9.76%
EY 2.48 3.37 3.40 3.11 3.74 6.12 4.34 -8.89%
DY 1.10 1.27 1.72 1.83 1.53 2.76 1.11 -0.15%
P/NAPS 5.31 2.92 1.83 1.74 2.00 1.75 1.64 21.60%

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