[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 0.43%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 196,544 271,389 272,816 274,766 284,984 255,158 268,628 -18.81%
PBT 37,576 52,332 54,530 54,400 54,612 41,608 40,969 -5.60%
Tax -9,392 -13,085 -13,353 -13,516 -13,696 -9,610 -10,680 -8.21%
NP 28,184 39,247 41,177 40,884 40,916 31,998 30,289 -4.69%
-
NP to SH 28,000 39,124 41,197 41,230 41,052 32,230 30,213 -4.94%
-
Tax Rate 24.99% 25.00% 24.49% 24.85% 25.08% 23.10% 26.07% -
Total Cost 168,360 232,142 231,638 233,882 244,068 223,160 238,338 -20.70%
-
Net Worth 292,462 313,086 307,538 307,674 310,653 299,093 296,199 -0.84%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 26,090 15,473 23,220 - 29,038 23,231 -
Div Payout % - 66.69% 37.56% 56.32% - 90.10% 76.89% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 292,462 313,086 307,538 307,674 310,653 299,093 296,199 -0.84%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 14.34% 14.46% 15.09% 14.88% 14.36% 12.54% 11.28% -
ROE 9.57% 12.50% 13.40% 13.40% 13.21% 10.78% 10.20% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 67.88 93.62 94.03 94.66 98.16 87.87 92.51 -18.66%
EPS 9.68 13.50 14.20 14.20 14.12 11.10 10.40 -4.67%
DPS 0.00 9.00 5.33 8.00 0.00 10.00 8.00 -
NAPS 1.01 1.08 1.06 1.06 1.07 1.03 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 300,297
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 65.45 90.37 90.85 91.50 94.90 84.97 89.45 -18.81%
EPS 9.32 13.03 13.72 13.73 13.67 10.73 10.06 -4.97%
DPS 0.00 8.69 5.15 7.73 0.00 9.67 7.74 -
NAPS 0.9739 1.0426 1.0241 1.0246 1.0345 0.996 0.9864 -0.84%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.01 2.16 2.12 1.99 1.85 1.72 2.00 -
P/RPS 2.96 2.31 2.25 2.10 1.88 1.96 2.16 23.39%
P/EPS 20.79 16.00 14.93 14.01 13.08 15.50 19.22 5.37%
EY 4.81 6.25 6.70 7.14 7.64 6.45 5.20 -5.06%
DY 0.00 4.17 2.52 4.02 0.00 5.81 4.00 -
P/NAPS 1.99 2.00 2.00 1.88 1.73 1.67 1.96 1.01%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 25/06/21 26/03/21 18/12/20 29/09/20 29/06/20 25/03/20 -
Price 2.00 2.08 2.14 2.32 1.80 1.86 1.17 -
P/RPS 2.95 2.22 2.28 2.45 1.83 2.12 1.26 76.41%
P/EPS 20.68 15.41 15.07 16.33 12.73 16.76 11.25 50.11%
EY 4.83 6.49 6.64 6.12 7.86 5.97 8.89 -33.44%
DY 0.00 4.33 2.49 3.45 0.00 5.38 6.84 -
P/NAPS 1.98 1.93 2.02 2.19 1.68 1.81 1.15 43.69%

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