[BESHOM] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -9.06%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 469,501 373,767 279,861 230,972 264,194 263,825 228,224 12.76%
PBT 99,492 69,821 48,974 40,125 55,152 62,817 47,716 13.01%
Tax -22,873 -17,666 -13,876 -8,748 -14,716 -15,240 -13,260 9.50%
NP 76,619 52,155 35,098 31,377 40,436 47,577 34,456 14.23%
-
NP to SH 76,806 52,195 34,351 31,222 39,554 46,685 32,403 15.45%
-
Tax Rate 22.99% 25.30% 28.33% 21.80% 26.68% 24.26% 27.79% -
Total Cost 392,882 321,612 244,763 199,595 223,758 216,248 193,768 12.49%
-
Net Worth 319,139 193,156 249,472 246,865 244,179 243,579 213,129 6.95%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 57,920 31,066 29,328 27,543 23,701 25,855 14,977 25.25%
Div Payout % 75.41% 59.52% 85.38% 88.22% 59.92% 55.38% 46.22% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 319,139 193,156 249,472 246,865 244,179 243,579 213,129 6.95%
NOSH 300,157 193,156 194,900 195,924 196,918 198,032 199,186 7.06%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 16.32% 13.95% 12.54% 13.58% 15.31% 18.03% 15.10% -
ROE 24.07% 27.02% 13.77% 12.65% 16.20% 19.17% 15.20% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 161.83 193.51 143.59 117.89 134.16 133.22 114.58 5.91%
EPS 26.47 27.02 17.62 15.94 20.09 23.57 16.27 8.44%
DPS 20.00 16.00 15.00 14.00 12.00 13.00 7.50 17.74%
NAPS 1.10 1.00 1.28 1.26 1.24 1.23 1.07 0.46%
Adjusted Per Share Value based on latest NOSH - 195,924
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 156.35 124.47 93.19 76.91 87.98 87.85 76.00 12.76%
EPS 25.58 17.38 11.44 10.40 13.17 15.55 10.79 15.45%
DPS 19.29 10.35 9.77 9.17 7.89 8.61 4.99 25.25%
NAPS 1.0627 0.6432 0.8308 0.8221 0.8131 0.8111 0.7097 6.95%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 5.38 4.29 2.35 2.40 2.53 2.40 2.20 -
P/RPS 3.32 2.22 1.64 2.04 1.89 1.80 1.92 9.54%
P/EPS 20.32 15.88 13.33 15.06 12.60 10.18 13.52 7.01%
EY 4.92 6.30 7.50 6.64 7.94 9.82 7.39 -6.54%
DY 3.72 3.73 6.38 5.83 4.74 5.42 3.41 1.45%
P/NAPS 4.89 4.29 1.84 1.90 2.04 1.95 2.06 15.48%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 29/03/17 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 -
Price 4.70 3.30 2.37 2.36 2.48 2.44 2.13 -
P/RPS 2.90 1.71 1.65 2.00 1.85 1.83 1.86 7.67%
P/EPS 17.75 12.21 13.45 14.81 12.35 10.35 13.09 5.20%
EY 5.63 8.19 7.44 6.75 8.10 9.66 7.64 -4.95%
DY 4.26 4.85 6.33 5.93 4.84 5.33 3.52 3.22%
P/NAPS 4.27 3.30 1.85 1.87 2.00 1.98 1.99 13.55%

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