[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2022 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 52.07%
YoY- -27.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 92,340 48,263 209,556 164,289 104,885 49,136 271,389 -51.16%
PBT 15,006 9,490 40,137 30,740 19,881 9,394 52,332 -56.41%
Tax -3,885 -2,390 -10,903 -7,640 -4,915 -2,348 -13,085 -55.39%
NP 11,121 7,100 29,234 23,100 14,966 7,046 39,247 -56.75%
-
NP to SH 10,904 7,026 28,565 22,530 14,816 7,000 39,124 -57.23%
-
Tax Rate 25.89% 25.18% 27.16% 24.85% 24.72% 24.99% 25.00% -
Total Cost 81,219 41,163 180,322 141,189 89,919 42,090 232,142 -50.25%
-
Net Worth 312,107 324,270 315,303 306,543 0 292,462 313,086 -0.20%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 9,003 - 23,796 8,842 8,762 - 26,090 -50.70%
Div Payout % 82.57% - 83.31% 39.25% 59.14% - 66.69% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 312,107 324,270 315,303 306,543 0 292,462 313,086 -0.20%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 12.04% 14.71% 13.95% 14.06% 14.27% 14.34% 14.46% -
ROE 3.49% 2.17% 9.06% 7.35% 0.00% 2.39% 12.50% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 30.77 16.07 70.45 55.74 35.91 16.97 93.62 -52.27%
EPS 3.63 2.34 9.60 7.64 5.07 2.42 13.50 -58.24%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 9.00 -51.82%
NAPS 1.04 1.08 1.06 1.04 0.00 1.01 1.08 -2.47%
Adjusted Per Share Value based on latest NOSH - 300,297
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 30.45 15.91 69.09 54.17 34.58 16.20 89.48 -51.16%
EPS 3.60 2.32 9.42 7.43 4.89 2.31 12.90 -57.19%
DPS 2.97 0.00 7.85 2.92 2.89 0.00 8.60 -50.68%
NAPS 1.0291 1.0692 1.0396 1.0107 0.00 0.9643 1.0323 -0.20%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.43 1.49 1.61 1.80 1.95 2.01 2.16 -
P/RPS 4.65 9.27 2.29 3.23 5.43 11.85 2.31 59.22%
P/EPS 39.36 63.67 16.77 23.55 38.44 83.15 16.00 81.93%
EY 2.54 1.57 5.96 4.25 2.60 1.20 6.25 -45.04%
DY 2.10 0.00 4.97 1.67 1.54 0.00 4.17 -36.62%
P/NAPS 1.38 1.38 1.52 1.73 0.00 1.99 2.00 -21.86%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 21/12/22 29/09/22 24/06/22 25/03/22 21/12/21 28/09/21 25/06/21 -
Price 1.43 1.41 1.50 1.59 1.72 2.00 2.08 -
P/RPS 4.65 8.77 2.13 2.85 4.79 11.79 2.22 63.48%
P/EPS 39.36 60.26 15.62 20.80 33.91 82.73 15.41 86.53%
EY 2.54 1.66 6.40 4.81 2.95 1.21 6.49 -46.40%
DY 2.10 0.00 5.33 1.89 1.74 0.00 4.33 -38.18%
P/NAPS 1.38 1.31 1.42 1.53 0.00 1.98 1.93 -19.98%

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