[BESHOM] QoQ Cumulative 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- -83.67%
YoY- -29.59%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 255,158 201,471 134,450 66,061 328,354 258,412 172,256 29.97%
PBT 41,608 30,727 19,744 10,196 63,497 49,624 32,700 17.44%
Tax -9,610 -8,010 -4,936 -2,667 -16,351 -12,310 -8,186 11.29%
NP 31,998 22,717 14,808 7,529 47,146 37,314 24,514 19.45%
-
NP to SH 32,230 22,660 15,061 7,743 47,409 37,388 24,598 19.76%
-
Tax Rate 23.10% 26.07% 25.00% 26.16% 25.75% 24.81% 25.03% -
Total Cost 223,160 178,754 119,642 58,532 281,208 221,098 147,742 31.67%
-
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 17,423 8,712 - 37,780 - 11,624 84.21%
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% 7.65% 5.03% 2.45% 15.25% 12.48% 8.22% -
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 69.38 46.29 22.74 112.98 88.84 59.27 30.04%
EPS 11.10 7.80 5.19 2.67 16.31 12.86 8.47 19.77%
DPS 10.00 6.00 3.00 0.00 13.00 0.00 4.00 84.30%
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 84.13 66.43 44.33 21.78 108.26 85.20 56.80 29.96%
EPS 10.63 7.47 4.97 2.55 15.63 12.33 8.11 19.78%
DPS 9.57 5.74 2.87 0.00 12.46 0.00 3.83 84.24%
NAPS 0.9862 0.9766 0.9863 1.044 1.0253 0.9878 0.987 -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 2.88 5.05 9.98 2.27 3.13 5.80 -51.51%
P/EPS 15.50 25.63 45.12 85.16 15.75 21.63 40.64 -47.43%
EY 6.45 3.90 2.22 1.17 6.35 4.62 2.46 90.25%
DY 5.81 3.00 1.28 0.00 5.06 0.00 1.16 193.02%
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 1.69 4.64 12.00 1.98 3.04 4.89 -42.74%
P/EPS 16.76 14.99 41.46 102.42 13.73 21.01 34.26 -37.94%
EY 5.97 6.67 2.41 0.98 7.28 4.76 2.92 61.15%
DY 5.38 5.13 1.40 0.00 5.80 0.00 1.38 147.91%
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