[BESHOM] YoY TTM Result on 31-Jul-2016 [#1]

Stock

[BESHOM] BESHOM HOLDINGS BERHAD

Announcement Date

21-Sep-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- 8.54%

YoY- 31.72%

Quarter Report

Hai-O Quarterly Report July 2016.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
TTM Result
Revenue	314,330	417,329	449,862	320,915	245,443	248,524	260,608	3.17%
YoY %	-24.68%	-7.23%	40.18%	30.75%	-1.24%	-4.64%	-	-
Horiz. %	120.61%	160.14%	172.62%	123.14%	94.18%	95.36%	100.00%	-
PBT	59,254	90,360	88,637	52,863	43,068	49,763	61,895	-0.72%
YoY %	-34.42%	1.94%	67.67%	22.74%	-13.45%	-19.60%	-	-
Horiz. %	95.73%	145.99%	143.21%	85.41%	69.58%	80.40%	100.00%	-
Tax	-15,239	-22,179	-21,291	-13,381	-12,331	-11,400	-15,497	-0.27%
YoY %	31.29%	-4.17%	-59.11%	-8.52%	-8.17%	26.44%	-	-
Horiz. %	98.34%	143.12%	137.39%	86.35%	79.57%	73.56%	100.00%	-
NP	44,015	68,181	67,346	39,482	30,737	38,363	46,398	-0.87%
YoY %	-35.44%	1.24%	70.57%	28.45%	-19.88%	-17.32%	-	-
Horiz. %	94.86%	146.95%	145.15%	85.09%	66.25%	82.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,155	67,959	67,386	39,651	30,102	37,702	45,671	-0.56%
YoY %	-35.03%	0.85%	69.95%	31.72%	-20.16%	-17.45%	-	-
Horiz. %	96.68%	148.80%	147.55%	86.82%	65.91%	82.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.72%	24.55%	24.02%	25.31%	28.63%	22.91%	25.04%	-
YoY %	4.77%	2.21%	-5.10%	-11.60%	24.97%	-8.51%	-	-
Horiz. %	102.72%	98.04%	95.93%	101.08%	114.34%	91.49%	100.00%	-
Total Cost	270,315	349,148	382,516	281,433	214,706	210,161	214,210	3.95%
YoY %	-22.58%	-8.72%	35.92%	31.08%	2.16%	-1.89%	-	-
Horiz. %	126.19%	162.99%	178.57%	131.38%	100.23%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,623	320,288	306,936	193,717	259,918	259,128	248,383	4.12%
YoY %	-1.14%	4.35%	58.45%	-25.47%	0.30%	4.33%	-	-
Horiz. %	127.47%	128.95%	123.57%	77.99%	104.64%	104.33%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	37,780	58,028	41,519	29,200	29,375	27,568	27,734	5.28%
YoY %	-34.89%	39.76%	42.19%	-0.60%	6.55%	-0.60%	-	-
Horiz. %	136.22%	209.23%	149.70%	105.29%	105.92%	99.40%	100.00%	-
Div Payout %	85.56%	85.39%	61.61%	73.64%	97.59%	73.12%	60.73%	-
YoY %	0.20%	38.60%	-16.34%	-24.54%	33.47%	20.40%	-	-
Horiz. %	140.89%	140.61%	101.45%	121.26%	160.69%	120.40%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	316,623	320,288	306,936	193,717	259,918	259,128	248,383	4.12%
YoY %	-1.14%	4.35%	58.45%	-25.47%	0.30%	4.33%	-	-
Horiz. %	127.47%	128.95%	123.57%	77.99%	104.64%	104.33%	100.00%	-
NOSH	300,297	300,286	289,562	193,717	195,427	196,309	197,130	7.26%
YoY %	0.00%	3.70%	49.48%	-0.88%	-0.45%	-0.42%	-	-
Horiz. %	152.33%	152.33%	146.89%	98.27%	99.14%	99.58%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	14.00%	16.34%	14.97%	12.30%	12.52%	15.44%	17.80%	-
YoY %	-14.32%	9.15%	21.71%	-1.76%	-18.91%	-13.26%	-	-
Horiz. %	78.65%	91.80%	84.10%	69.10%	70.34%	86.74%	100.00%	-
ROE	13.95%	21.22%	21.95%	20.47%	11.58%	14.55%	18.39%	-
YoY %	-34.26%	-3.33%	7.23%	76.77%	-20.41%	-20.88%	-	-
Horiz. %	75.86%	115.39%	119.36%	111.31%	62.97%	79.12%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	108.21	143.33	155.36	165.66	125.59	126.60	132.20	-3.28%
YoY %	-24.50%	-7.74%	-6.22%	31.91%	-0.80%	-4.24%	-	-
Horiz. %	81.85%	108.42%	117.52%	125.31%	95.00%	95.76%	100.00%	-
EPS	15.20	23.34	23.27	20.47	15.40	19.21	23.17	-6.78%
YoY %	-34.88%	0.30%	13.68%	32.92%	-19.83%	-17.09%	-	-
Horiz. %	65.60%	100.73%	100.43%	88.35%	66.47%	82.91%	100.00%	-
DPS	13.00	20.00	14.34	15.00	15.00	14.00	14.00	-1.22%
YoY %	-35.00%	39.47%	-4.40%	0.00%	7.14%	0.00%	-	-
Horiz. %	92.86%	142.86%	102.43%	107.14%	107.14%	100.00%	100.00%	-
NAPS	1.09	1.10	1.06	1.00	1.33	1.32	1.26	-2.38%
YoY %	-0.91%	3.77%	6.00%	-24.81%	0.76%	4.76%	-	-
Horiz. %	86.51%	87.30%	84.13%	79.37%	105.56%	104.76%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 193,717
RPS	104.67	138.97	149.81	106.87	81.73	82.76	86.78	3.17%
YoY %	-24.68%	-7.24%	40.18%	30.76%	-1.24%	-4.63%	-	-
Horiz. %	120.62%	160.14%	172.63%	123.15%	94.18%	95.37%	100.00%	-
EPS	14.70	22.63	22.44	13.20	10.02	12.55	15.21	-0.56%
YoY %	-35.04%	0.85%	70.00%	31.74%	-20.16%	-17.49%	-	-
Horiz. %	96.65%	148.78%	147.53%	86.79%	65.88%	82.51%	100.00%	-
DPS	12.58	19.32	13.83	9.72	9.78	9.18	9.24	5.27%
YoY %	-34.89%	39.70%	42.28%	-0.61%	6.54%	-0.65%	-	-
Horiz. %	136.15%	209.09%	149.68%	105.19%	105.84%	99.35%	100.00%	-
NAPS	1.0544	1.0666	1.0221	0.6451	0.8655	0.8629	0.8271	4.12%
YoY %	-1.14%	4.35%	58.44%	-25.47%	0.30%	4.33%	-	-
Horiz. %	127.48%	128.96%	123.58%	78.00%	104.64%	104.33%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	2.27	4.40	4.28	2.92	2.25	2.61	2.68	-
P/RPS	2.10	3.07	2.75	1.76	1.79	2.06	2.03	0.56%
YoY %	-31.60%	11.64%	56.25%	-1.68%	-13.11%	1.48%	-	-
Horiz. %	103.45%	151.23%	135.47%	86.70%	88.18%	101.48%	100.00%	-
P/EPS	14.93	18.85	18.39	14.27	14.61	13.59	11.57	4.33%
YoY %	-20.80%	2.50%	28.87%	-2.33%	7.51%	17.46%	-	-
Horiz. %	129.04%	162.92%	158.95%	123.34%	126.27%	117.46%	100.00%	-
EY	6.70	5.30	5.44	7.01	6.85	7.36	8.64	-4.14%
YoY %	26.42%	-2.57%	-22.40%	2.34%	-6.93%	-14.81%	-	-
Horiz. %	77.55%	61.34%	62.96%	81.13%	79.28%	85.19%	100.00%	-
DY	5.73	4.55	3.35	5.14	6.67	5.36	5.22	1.56%
YoY %	25.93%	35.82%	-34.82%	-22.94%	24.44%	2.68%	-	-
Horiz. %	109.77%	87.16%	64.18%	98.47%	127.78%	102.68%	100.00%	-
P/NAPS	2.08	4.00	4.04	2.92	1.69	1.98	2.13	-0.39%
YoY %	-48.00%	-0.99%	38.36%	72.78%	-14.65%	-7.04%	-	-
Horiz. %	97.65%	187.79%	189.67%	137.09%	79.34%	92.96%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	26/09/18	20/09/17	21/09/16	23/09/15	24/09/14	19/09/13	-
Price	2.73	4.04	4.70	3.41	2.29	2.69	2.74	-
P/RPS	2.52	2.82	3.03	2.06	1.82	2.12	2.07	3.33%
YoY %	-10.64%	-6.93%	47.09%	13.19%	-14.15%	2.42%	-	-
Horiz. %	121.74%	136.23%	146.38%	99.52%	87.92%	102.42%	100.00%	-
P/EPS	17.96	17.31	20.20	16.66	14.87	14.01	11.83	7.20%
YoY %	3.76%	-14.31%	21.25%	12.04%	6.14%	18.43%	-	-
Horiz. %	151.82%	146.32%	170.75%	140.83%	125.70%	118.43%	100.00%	-
EY	5.57	5.78	4.95	6.00	6.73	7.14	8.46	-6.72%
YoY %	-3.63%	16.77%	-17.50%	-10.85%	-5.74%	-15.60%	-	-
Horiz. %	65.84%	68.32%	58.51%	70.92%	79.55%	84.40%	100.00%	-
DY	4.76	4.95	3.05	4.40	6.55	5.20	5.11	-1.17%
YoY %	-3.84%	62.30%	-30.68%	-32.82%	25.96%	1.76%	-	-
Horiz. %	93.15%	96.87%	59.69%	86.11%	128.18%	101.76%	100.00%	-
P/NAPS	2.50	3.67	4.43	3.41	1.72	2.04	2.17	2.38%
YoY %	-31.88%	-17.16%	29.91%	98.26%	-15.69%	-5.99%	-	-
Horiz. %	115.21%	169.12%	204.15%	157.14%	79.26%	94.01%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos