[BESHOM] QoQ Annualized Quarter Result on 31-Jul-2019 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -34.67%
YoY- -29.59%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 255,158 268,628 268,900 264,244 328,354 344,549 344,512 -18.15%
PBT 41,608 40,969 39,488 40,784 63,497 66,165 65,400 -26.04%
Tax -9,610 -10,680 -9,872 -10,668 -16,351 -16,413 -16,372 -29.91%
NP 31,998 30,289 29,616 30,116 47,146 49,752 49,028 -24.77%
-
NP to SH 32,230 30,213 30,122 30,972 47,409 49,850 49,196 -24.58%
-
Tax Rate 23.10% 26.07% 25.00% 26.16% 25.75% 24.81% 25.03% -
Total Cost 223,160 238,338 239,284 234,128 281,208 294,797 295,484 -17.08%
-
Net Worth 299,093 296,199 299,138 316,623 310,965 299,602 299,337 -0.05%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 29,038 23,231 17,425 - 37,780 - 23,249 15.99%
Div Payout % 90.10% 76.89% 57.85% - 79.69% - 47.26% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 299,093 296,199 299,138 316,623 310,965 299,602 299,337 -0.05%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 12.54% 11.28% 11.01% 11.40% 14.36% 14.44% 14.23% -
ROE 10.78% 10.20% 10.07% 9.78% 15.25% 16.64% 16.43% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 87.87 92.51 92.59 90.97 112.98 118.45 118.54 -18.10%
EPS 11.10 10.40 10.38 10.68 16.31 17.15 16.94 -24.57%
DPS 10.00 8.00 6.00 0.00 13.00 0.00 8.00 16.05%
NAPS 1.03 1.02 1.03 1.09 1.07 1.03 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 84.97 89.45 89.54 87.99 109.34 114.74 114.72 -18.15%
EPS 10.73 10.06 10.03 10.31 15.79 16.60 16.38 -24.59%
DPS 9.67 7.74 5.80 0.00 12.58 0.00 7.74 16.01%
NAPS 0.996 0.9864 0.9961 1.0544 1.0355 0.9977 0.9968 -0.05%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.72 2.00 2.34 2.27 2.57 2.78 3.44 -
P/RPS 1.96 2.16 2.53 2.50 2.27 2.35 2.90 -23.00%
P/EPS 15.50 19.22 22.56 21.29 15.75 16.22 20.32 -16.52%
EY 6.45 5.20 4.43 4.70 6.35 6.16 4.92 19.80%
DY 5.81 4.00 2.56 0.00 5.06 0.00 2.33 83.98%
P/NAPS 1.67 1.96 2.27 2.08 2.40 2.70 3.34 -37.03%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 25/03/20 18/12/19 26/09/19 25/06/19 25/03/19 17/12/18 -
Price 1.86 1.17 2.15 2.73 2.24 2.70 2.90 -
P/RPS 2.12 1.26 2.32 3.00 1.98 2.28 2.45 -9.20%
P/EPS 16.76 11.25 20.73 25.60 13.73 15.75 17.13 -1.44%
EY 5.97 8.89 4.82 3.91 7.28 6.35 5.84 1.47%
DY 5.38 6.84 2.79 0.00 5.80 0.00 2.76 56.10%
P/NAPS 1.81 1.15 2.09 2.50 2.09 2.62 2.82 -25.61%

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