[BESHOM] QoQ TTM 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- 7.1%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 183,142 249,279 271,389 258,299 258,091 260,343 255,158 -19.78%
PBT 34,523 48,073 52,332 51,777 49,062 45,063 41,606 -11.66%
Tax -8,675 -12,009 -13,085 -11,615 -11,432 -10,367 -9,610 -6.57%
NP 25,848 36,064 39,247 40,162 37,630 34,696 31,996 -13.22%
-
NP to SH 25,507 35,862 39,125 40,465 37,781 34,747 32,227 -14.39%
-
Tax Rate 25.13% 24.98% 25.00% 22.43% 23.30% 23.01% 23.10% -
Total Cost 157,294 213,215 232,142 218,137 220,461 225,647 223,162 -20.74%
-
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 23,257 26,105 26,105 23,225 31,937 29,039 29,039 -13.72%
Div Payout % 91.18% 72.79% 66.72% 57.40% 84.53% 83.58% 90.11% -
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 14.11% 14.47% 14.46% 15.55% 14.58% 13.33% 12.54% -
ROE 0.00% 12.26% 12.50% 13.16% 12.28% 11.19% 10.77% -
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 62.70 86.09 93.62 89.03 88.92 89.67 87.87 -20.09%
EPS 8.73 12.38 13.50 13.95 13.02 11.97 11.10 -14.75%
DPS 8.00 9.00 9.00 8.00 11.00 10.00 10.00 -13.78%
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 60.38 82.19 89.48 85.17 85.10 85.84 84.13 -19.79%
EPS 8.41 11.82 12.90 13.34 12.46 11.46 10.63 -14.42%
DPS 7.67 8.61 8.61 7.66 10.53 9.57 9.57 -13.68%
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 3.11 2.33 2.31 2.38 2.24 2.06 1.96 35.92%
P/EPS 22.33 16.23 16.00 15.20 15.29 15.46 15.50 27.47%
EY 4.48 6.16 6.25 6.58 6.54 6.47 6.45 -21.51%
DY 4.10 4.48 4.17 3.77 5.53 5.41 5.81 -20.68%
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 2.74 2.32 2.22 2.40 2.61 2.01 2.12 18.59%
P/EPS 19.70 16.15 15.41 15.34 17.82 15.04 16.76 11.34%
EY 5.08 6.19 6.49 6.52 5.61 6.65 5.97 -10.17%
DY 4.65 4.50 4.33 3.74 4.74 5.56 5.38 -9.23%
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