[BESHOM] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 5.33%
YoY- 47.15%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 258,299 271,413 369,061 469,501 373,767 279,861 230,972 1.87%
PBT 51,777 44,600 72,674 99,492 69,821 48,974 40,125 4.33%
Tax -11,615 -12,051 -18,686 -22,873 -17,666 -13,876 -8,748 4.83%
NP 40,162 32,549 53,988 76,619 52,155 35,098 31,377 4.19%
-
NP to SH 40,465 32,681 53,662 76,806 52,195 34,351 31,222 4.41%
-
Tax Rate 22.43% 27.02% 25.71% 22.99% 25.30% 28.33% 21.80% -
Total Cost 218,137 238,864 315,073 392,882 321,612 244,763 199,595 1.49%
-
Net Worth 307,538 296,199 299,602 319,139 193,156 249,472 246,865 3.72%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 23,225 43,580 43,579 57,920 31,066 29,328 27,543 -2.79%
Div Payout % 57.40% 133.35% 81.21% 75.41% 59.52% 85.38% 88.22% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 307,538 296,199 299,602 319,139 193,156 249,472 246,865 3.72%
NOSH 300,297 300,297 300,297 300,157 193,156 194,900 195,924 7.36%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.55% 11.99% 14.63% 16.32% 13.95% 12.54% 13.58% -
ROE 13.16% 11.03% 17.91% 24.07% 27.02% 13.77% 12.65% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 89.03 93.46 126.88 161.83 193.51 143.59 117.89 -4.56%
EPS 13.95 11.25 18.45 26.47 27.02 17.62 15.94 -2.19%
DPS 8.00 15.00 15.00 20.00 16.00 15.00 14.00 -8.89%
NAPS 1.06 1.02 1.03 1.10 1.00 1.28 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,157
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 86.01 90.38 122.90 156.35 124.47 93.19 76.91 1.87%
EPS 13.47 10.88 17.87 25.58 17.38 11.44 10.40 4.40%
DPS 7.73 14.51 14.51 19.29 10.35 9.77 9.17 -2.80%
NAPS 1.0241 0.9864 0.9977 1.0627 0.6432 0.8308 0.8221 3.72%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.12 2.00 2.78 5.38 4.29 2.35 2.40 -
P/RPS 2.38 2.14 2.19 3.32 2.22 1.64 2.04 2.60%
P/EPS 15.20 17.77 15.07 20.32 15.88 13.33 15.06 0.15%
EY 6.58 5.63 6.64 4.92 6.30 7.50 6.64 -0.15%
DY 3.77 7.50 5.40 3.72 3.73 6.38 5.83 -7.00%
P/NAPS 2.00 1.96 2.70 4.89 4.29 1.84 1.90 0.85%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 24/03/15 -
Price 2.14 1.17 2.70 4.70 3.30 2.37 2.36 -
P/RPS 2.40 1.25 2.13 2.90 1.71 1.65 2.00 3.08%
P/EPS 15.34 10.40 14.64 17.75 12.21 13.45 14.81 0.58%
EY 6.52 9.62 6.83 5.63 8.19 7.44 6.75 -0.57%
DY 3.74 12.82 5.56 4.26 4.85 6.33 5.93 -7.38%
P/NAPS 2.02 1.15 2.62 4.27 3.30 1.85 1.87 1.29%

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