[BESHOM] QoQ Cumulative Quarter Result on 30-Apr-2021 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 26.62%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 164,289 104,885 49,136 271,389 204,612 137,383 71,246 74.27%
PBT 30,740 19,881 9,394 52,332 40,898 27,200 13,653 71.53%
Tax -7,640 -4,915 -2,348 -13,085 -10,015 -6,758 -3,424 70.50%
NP 23,100 14,966 7,046 39,247 30,883 20,442 10,229 71.87%
-
NP to SH 22,530 14,816 7,000 39,124 30,898 20,615 10,263 68.66%
-
Tax Rate 24.85% 24.72% 24.99% 25.00% 24.49% 24.85% 25.08% -
Total Cost 141,189 89,919 42,090 232,142 173,729 116,941 61,017 74.67%
-
Net Worth 306,543 0 292,462 313,086 307,538 307,674 310,653 -0.88%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 8,842 8,762 - 26,090 11,605 11,610 - -
Div Payout % 39.25% 59.14% - 66.69% 37.56% 56.32% - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 306,543 0 292,462 313,086 307,538 307,674 310,653 -0.88%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 14.06% 14.27% 14.34% 14.46% 15.09% 14.88% 14.36% -
ROE 7.35% 0.00% 2.39% 12.50% 10.05% 6.70% 3.30% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 55.74 35.91 16.97 93.62 70.52 47.33 24.54 72.53%
EPS 7.64 5.07 2.42 13.50 10.65 7.10 3.53 67.08%
DPS 3.00 3.00 0.00 9.00 4.00 4.00 0.00 -
NAPS 1.04 0.00 1.01 1.08 1.06 1.06 1.07 -1.87%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 54.17 34.58 16.20 89.48 67.46 45.30 23.49 74.28%
EPS 7.43 4.89 2.31 12.90 10.19 6.80 3.38 68.82%
DPS 2.92 2.89 0.00 8.60 3.83 3.83 0.00 -
NAPS 1.0107 0.00 0.9643 1.0323 1.014 1.0145 1.0243 -0.88%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.80 1.95 2.01 2.16 2.12 1.99 1.85 -
P/RPS 3.23 5.43 11.85 2.31 3.01 4.20 7.54 -43.08%
P/EPS 23.55 38.44 83.15 16.00 19.91 28.02 52.33 -41.18%
EY 4.25 2.60 1.20 6.25 5.02 3.57 1.91 70.19%
DY 1.67 1.54 0.00 4.17 1.89 2.01 0.00 -
P/NAPS 1.73 0.00 1.99 2.00 2.00 1.88 1.73 0.00%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 25/03/22 21/12/21 28/09/21 25/06/21 26/03/21 18/12/20 29/09/20 -
Price 1.59 1.72 2.00 2.08 2.14 2.32 1.80 -
P/RPS 2.85 4.79 11.79 2.22 3.03 4.90 7.34 -46.68%
P/EPS 20.80 33.91 82.73 15.41 20.09 32.67 50.92 -44.85%
EY 4.81 2.95 1.21 6.49 4.98 3.06 1.96 81.64%
DY 1.89 1.74 0.00 4.33 1.87 1.72 0.00 -
P/NAPS 1.53 0.00 1.98 1.93 2.02 2.19 1.68 -6.02%

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