[BESHOM] YoY TTM Result on 31-Oct-2017 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 8.21%
YoY- 56.41%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 258,091 290,548 385,972 473,612 347,106 261,304 240,649 1.17%
PBT 49,062 50,541 80,771 96,166 61,293 45,272 44,812 1.52%
Tax -11,432 -13,101 -20,362 -23,104 -14,925 -12,982 -9,872 2.47%
NP 37,630 37,440 60,409 73,062 46,368 32,290 34,940 1.24%
-
NP to SH 37,781 37,872 60,122 72,916 46,619 31,875 34,331 1.60%
-
Tax Rate 23.30% 25.92% 25.21% 24.03% 24.35% 28.68% 22.03% -
Total Cost 220,461 253,108 325,563 400,550 300,738 229,014 205,709 1.15%
-
Net Worth 307,674 299,138 299,337 298,196 193,468 247,899 247,408 3.69%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 31,937 34,868 52,283 49,217 31,066 29,328 27,543 2.49%
Div Payout % 84.53% 92.07% 86.96% 67.50% 66.64% 92.01% 80.23% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 307,674 299,138 299,337 298,196 193,468 247,899 247,408 3.69%
NOSH 300,297 300,297 300,297 300,113 193,468 195,196 196,356 7.33%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 14.58% 12.89% 15.65% 15.43% 13.36% 12.36% 14.52% -
ROE 12.28% 12.66% 20.09% 24.45% 24.10% 12.86% 13.88% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 88.92 100.04 132.81 163.59 179.41 133.87 122.56 -5.20%
EPS 13.02 13.04 20.69 25.19 24.10 16.33 17.48 -4.78%
DPS 11.00 12.00 18.00 17.00 16.00 15.00 14.00 -3.93%
NAPS 1.06 1.03 1.03 1.03 1.00 1.27 1.26 -2.83%
Adjusted Per Share Value based on latest NOSH - 300,113
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 85.94 96.75 128.53 157.71 115.59 87.01 80.14 1.17%
EPS 12.58 12.61 20.02 24.28 15.52 10.61 11.43 1.60%
DPS 10.64 11.61 17.41 16.39 10.35 9.77 9.17 2.50%
NAPS 1.0246 0.9961 0.9968 0.993 0.6443 0.8255 0.8239 3.69%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.99 2.34 3.44 5.45 4.00 2.38 2.59 -
P/RPS 2.24 2.34 2.59 3.33 2.23 1.78 2.11 1.00%
P/EPS 15.29 17.94 16.63 21.64 16.60 14.57 14.81 0.53%
EY 6.54 5.57 6.01 4.62 6.02 6.86 6.75 -0.52%
DY 5.53 5.13 5.23 3.12 4.00 6.30 5.41 0.36%
P/NAPS 1.88 2.27 3.34 5.29 4.00 1.87 2.06 -1.51%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 18/12/19 17/12/18 18/12/17 22/12/16 16/12/15 16/12/14 -
Price 2.32 2.15 2.90 5.47 3.94 2.32 2.19 -
P/RPS 2.61 2.15 2.18 3.34 2.20 1.73 1.79 6.48%
P/EPS 17.82 16.49 14.02 21.72 16.35 14.21 12.53 6.03%
EY 5.61 6.07 7.13 4.60 6.12 7.04 7.98 -5.69%
DY 4.74 5.58 6.21 3.11 4.06 6.47 6.39 -4.85%
P/NAPS 2.19 2.09 2.82 5.31 3.94 1.83 1.74 3.90%

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