[BESHOM] YoY Quarter Result on 31-Oct-2013 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 19.86%
YoY- -34.55%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 99,778 73,587 57,726 65,601 65,305 56,199 52,622 11.24%
PBT 20,321 11,891 9,687 14,638 20,463 11,250 9,085 14.34%
Tax -4,411 -2,867 -2,216 -3,744 -3,965 -2,844 -2,450 10.28%
NP 15,910 9,024 7,471 10,894 16,498 8,406 6,635 15.67%
-
NP to SH 15,908 8,940 7,167 10,538 16,101 7,868 6,132 17.20%
-
Tax Rate 21.71% 24.11% 22.88% 25.58% 19.38% 25.28% 26.97% -
Total Cost 83,868 64,563 50,255 54,707 48,807 47,793 45,987 10.52%
-
Net Worth 261,181 247,899 247,408 258,033 246,180 219,664 217,715 3.07%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 9,673 7,807 7,854 7,878 11,911 3,993 3,994 15.86%
Div Payout % 60.81% 87.34% 109.59% 74.77% 73.98% 50.76% 65.15% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 261,181 247,899 247,408 258,033 246,180 219,664 217,715 3.07%
NOSH 202,190 195,196 196,356 196,971 198,532 199,695 199,739 0.20%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 15.95% 12.26% 12.94% 16.61% 25.26% 14.96% 12.61% -
ROE 6.09% 3.61% 2.90% 4.08% 6.54% 3.58% 2.82% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 51.57 37.70 29.40 33.30 32.89 28.14 26.35 11.83%
EPS 8.22 4.58 3.65 5.35 8.11 3.94 3.07 17.82%
DPS 5.00 4.00 4.00 4.00 6.00 2.00 2.00 16.48%
NAPS 1.35 1.27 1.26 1.31 1.24 1.10 1.09 3.62%
Adjusted Per Share Value based on latest NOSH - 196,971
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 33.23 24.50 19.22 21.85 21.75 18.71 17.52 11.24%
EPS 5.30 2.98 2.39 3.51 5.36 2.62 2.04 17.23%
DPS 3.22 2.60 2.62 2.62 3.97 1.33 1.33 15.86%
NAPS 0.8697 0.8255 0.8239 0.8593 0.8198 0.7315 0.725 3.07%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.00 2.38 2.59 2.79 2.22 1.93 3.08 -
P/RPS 7.76 6.31 8.81 8.38 6.75 6.86 11.69 -6.59%
P/EPS 48.65 51.97 70.96 52.15 27.37 48.98 100.33 -11.35%
EY 2.06 1.92 1.41 1.92 3.65 2.04 1.00 12.78%
DY 1.25 1.68 1.54 1.43 2.70 1.04 0.65 11.50%
P/NAPS 2.96 1.87 2.06 2.13 1.79 1.75 2.83 0.75%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 -
Price 3.94 2.32 2.19 2.62 2.17 1.80 2.93 -
P/RPS 7.64 6.15 7.45 7.87 6.60 6.40 11.12 -6.05%
P/EPS 47.92 50.66 60.00 48.97 26.76 45.69 95.44 -10.83%
EY 2.09 1.97 1.67 2.04 3.74 2.19 1.05 12.14%
DY 1.27 1.72 1.83 1.53 2.76 1.11 0.68 10.96%
P/NAPS 2.92 1.83 1.74 2.00 1.75 1.64 2.69 1.37%

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