[BESHOM] QoQ 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- -14.91%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 45,267 59,404 55,749 49,136 66,777 67,229 66,137 -22.38%
PBT 9,397 10,859 10,487 9,394 11,434 13,698 13,547 -21.69%
Tax -3,263 -2,725 -2,567 -2,348 -3,070 -3,257 -3,334 -1.42%
NP 6,134 8,134 7,920 7,046 8,364 10,441 10,213 -28.88%
-
NP to SH 6,035 7,714 7,816 7,000 8,227 10,283 10,352 -30.28%
-
Tax Rate 34.72% 25.09% 24.48% 24.99% 26.85% 23.78% 24.61% -
Total Cost 39,133 51,270 47,829 42,090 58,413 56,788 55,924 -21.23%
-
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 14,872 - 8,762 - 14,494 - 11,610 18.00%
Div Payout % 246.44% - 112.11% - 176.19% - 112.16% -
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 13.55% 13.69% 14.21% 14.34% 12.53% 15.53% 15.44% -
ROE 1.91% 2.52% 0.00% 2.39% 2.63% 3.34% 3.36% -
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 15.22 20.15 19.09 16.97 23.03 23.17 22.79 -23.65%
EPS 2.03 2.62 2.68 2.42 2.84 3.55 3.57 -31.43%
DPS 5.00 0.00 3.00 0.00 5.00 0.00 4.00 16.08%
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 14.93 19.59 18.38 16.20 22.02 22.17 21.81 -22.38%
EPS 1.99 2.54 2.58 2.31 2.71 3.39 3.41 -30.23%
DPS 4.90 0.00 2.89 0.00 4.78 0.00 3.83 17.90%
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 10.58 8.93 10.22 11.85 9.38 9.15 8.73 13.71%
P/EPS 79.35 68.78 72.87 83.15 76.11 59.82 55.80 26.53%
EY 1.26 1.45 1.37 1.20 1.31 1.67 1.79 -20.92%
DY 3.11 0.00 1.54 0.00 2.31 0.00 2.01 33.88%
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 9.86 7.89 9.01 11.79 9.03 9.24 10.18 -2.11%
P/EPS 73.93 60.75 64.28 82.73 73.29 60.38 65.05 8.93%
EY 1.35 1.65 1.56 1.21 1.36 1.66 1.54 -8.42%
DY 3.33 0.00 1.74 0.00 2.40 0.00 1.72 55.52%
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