[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -82.11%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 209,556 164,289 104,885 49,136 271,389 204,612 137,383 32.61%
PBT 40,137 30,740 19,881 9,394 52,332 40,898 27,200 29.70%
Tax -10,903 -7,640 -4,915 -2,348 -13,085 -10,015 -6,758 37.67%
NP 29,234 23,100 14,966 7,046 39,247 30,883 20,442 27.01%
-
NP to SH 28,565 22,530 14,816 7,000 39,124 30,898 20,615 24.36%
-
Tax Rate 27.16% 24.85% 24.72% 24.99% 25.00% 24.49% 24.85% -
Total Cost 180,322 141,189 89,919 42,090 232,142 173,729 116,941 33.57%
-
Net Worth 315,303 306,543 0 292,462 313,086 307,538 307,674 1.65%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 23,796 8,842 8,762 - 26,090 11,605 11,610 61.56%
Div Payout % 83.31% 39.25% 59.14% - 66.69% 37.56% 56.32% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 315,303 306,543 0 292,462 313,086 307,538 307,674 1.65%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 13.95% 14.06% 14.27% 14.34% 14.46% 15.09% 14.88% -
ROE 9.06% 7.35% 0.00% 2.39% 12.50% 10.05% 6.70% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 70.45 55.74 35.91 16.97 93.62 70.52 47.33 30.46%
EPS 9.60 7.64 5.07 2.42 13.50 10.65 7.10 22.34%
DPS 8.00 3.00 3.00 0.00 9.00 4.00 4.00 58.94%
NAPS 1.06 1.04 0.00 1.01 1.08 1.06 1.06 0.00%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 69.09 54.17 34.58 16.20 89.48 67.46 45.30 32.60%
EPS 9.42 7.43 4.89 2.31 12.90 10.19 6.80 24.34%
DPS 7.85 2.92 2.89 0.00 8.60 3.83 3.83 61.56%
NAPS 1.0396 1.0107 0.00 0.9643 1.0323 1.014 1.0145 1.64%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.61 1.80 1.95 2.01 2.16 2.12 1.99 -
P/RPS 2.29 3.23 5.43 11.85 2.31 3.01 4.20 -33.33%
P/EPS 16.77 23.55 38.44 83.15 16.00 19.91 28.02 -29.04%
EY 5.96 4.25 2.60 1.20 6.25 5.02 3.57 40.86%
DY 4.97 1.67 1.54 0.00 4.17 1.89 2.01 83.15%
P/NAPS 1.52 1.73 0.00 1.99 2.00 2.00 1.88 -13.24%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 24/06/22 25/03/22 21/12/21 28/09/21 25/06/21 26/03/21 18/12/20 -
Price 1.50 1.59 1.72 2.00 2.08 2.14 2.32 -
P/RPS 2.13 2.85 4.79 11.79 2.22 3.03 4.90 -42.70%
P/EPS 15.62 20.80 33.91 82.73 15.41 20.09 32.67 -38.93%
EY 6.40 4.81 2.95 1.21 6.49 4.98 3.06 63.76%
DY 5.33 1.89 1.74 0.00 4.33 1.87 1.72 112.99%
P/NAPS 1.42 1.53 0.00 1.98 1.93 2.02 2.19 -25.14%

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