[BESHOM] QoQ Quarter Result on 31-Jan-2021 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- -0.67%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 55,749 49,136 66,777 67,229 66,137 71,246 53,687 2.53%
PBT 10,487 9,394 11,434 13,698 13,547 13,653 10,879 -2.41%
Tax -2,567 -2,348 -3,070 -3,257 -3,334 -3,424 -1,600 36.92%
NP 7,920 7,046 8,364 10,441 10,213 10,229 9,279 -9.99%
-
NP to SH 7,816 7,000 8,227 10,283 10,352 10,263 9,567 -12.57%
-
Tax Rate 24.48% 24.99% 26.85% 23.78% 24.61% 25.08% 14.71% -
Total Cost 47,829 42,090 58,413 56,788 55,924 61,017 44,408 5.05%
-
Net Worth 0 292,462 313,086 307,538 307,674 310,653 299,093 -
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 8,762 - 14,494 - 11,610 - 11,615 -17.08%
Div Payout % 112.11% - 176.19% - 112.16% - 121.41% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 0 292,462 313,086 307,538 307,674 310,653 299,093 -
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 14.21% 14.34% 12.53% 15.53% 15.44% 14.36% 17.28% -
ROE 0.00% 2.39% 2.63% 3.34% 3.36% 3.30% 3.20% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 19.09 16.97 23.03 23.17 22.79 24.54 18.49 2.14%
EPS 2.68 2.42 2.84 3.55 3.57 3.53 3.29 -12.74%
DPS 3.00 0.00 5.00 0.00 4.00 0.00 4.00 -17.40%
NAPS 0.00 1.01 1.08 1.06 1.06 1.07 1.03 -
Adjusted Per Share Value based on latest NOSH - 300,297
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 18.38 16.20 22.02 22.17 21.81 23.49 17.70 2.53%
EPS 2.58 2.31 2.71 3.39 3.41 3.38 3.15 -12.42%
DPS 2.89 0.00 4.78 0.00 3.83 0.00 3.83 -17.07%
NAPS 0.00 0.9643 1.0323 1.014 1.0145 1.0243 0.9862 -
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.95 2.01 2.16 2.12 1.99 1.85 1.72 -
P/RPS 10.22 11.85 9.38 9.15 8.73 7.54 9.30 6.47%
P/EPS 72.87 83.15 76.11 59.82 55.80 52.33 52.21 24.81%
EY 1.37 1.20 1.31 1.67 1.79 1.91 1.92 -20.10%
DY 1.54 0.00 2.31 0.00 2.01 0.00 2.33 -24.06%
P/NAPS 0.00 1.99 2.00 2.00 1.88 1.73 1.67 -
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 21/12/21 28/09/21 25/06/21 26/03/21 18/12/20 29/09/20 29/06/20 -
Price 1.72 2.00 2.08 2.14 2.32 1.80 1.86 -
P/RPS 9.01 11.79 9.03 9.24 10.18 7.34 10.06 -7.06%
P/EPS 64.28 82.73 73.29 60.38 65.05 50.92 56.46 9.00%
EY 1.56 1.21 1.36 1.66 1.54 1.96 1.77 -8.05%
DY 1.74 0.00 2.40 0.00 1.72 0.00 2.15 -13.12%
P/NAPS 0.00 1.98 1.93 2.02 2.19 1.68 1.81 -

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