[BESHOM] QoQ TTM Result on 31-Oct-2022 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 18.68%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 161,088 174,156 180,480 197,011 152,934 153,807 175,317 -5.50%
PBT 18,016 24,096 28,491 35,262 29,743 29,647 31,684 -31.43%
Tax -6,053 -7,509 -8,313 -9,873 -8,378 -8,336 -8,143 -17.98%
NP 11,963 16,587 20,178 25,389 21,365 21,311 23,541 -36.39%
-
NP to SH 11,597 16,166 19,542 24,653 20,772 20,746 22,938 -36.61%
-
Tax Rate 33.60% 31.16% 29.18% 28.00% 28.17% 28.12% 25.70% -
Total Cost 149,125 157,569 160,302 171,622 131,569 132,496 151,776 -1.17%
-
Net Worth 312,107 309,106 306,105 312,107 324,270 315,303 306,543 1.20%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 15,005 15,005 23,875 23,875 23,635 23,635 23,257 -25.39%
Div Payout % 129.39% 92.82% 122.18% 96.85% 113.79% 113.93% 101.39% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 312,107 309,106 306,105 312,107 324,270 315,303 306,543 1.20%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 7.43% 9.52% 11.18% 12.89% 13.97% 13.86% 13.43% -
ROE 3.72% 5.23% 6.38% 7.90% 6.41% 6.58% 7.48% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 53.68 58.03 60.14 65.65 50.94 51.71 59.48 -6.62%
EPS 3.86 5.39 6.51 8.21 6.92 6.97 7.78 -37.40%
DPS 5.00 5.00 8.00 8.00 7.87 7.95 8.00 -26.96%
NAPS 1.04 1.03 1.02 1.04 1.08 1.06 1.04 0.00%
Adjusted Per Share Value based on latest NOSH - 300,297
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 53.64 57.99 60.10 65.61 50.93 51.22 58.38 -5.50%
EPS 3.86 5.38 6.51 8.21 6.92 6.91 7.64 -36.64%
DPS 5.00 5.00 7.95 7.95 7.87 7.87 7.74 -25.33%
NAPS 1.0393 1.0293 1.0193 1.0393 1.0798 1.05 1.0208 1.20%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 1.03 1.18 1.36 1.43 1.49 1.61 1.80 -
P/RPS 1.92 2.03 2.26 2.18 2.93 3.11 3.03 -26.28%
P/EPS 26.65 21.91 20.89 17.41 21.54 23.08 23.13 9.93%
EY 3.75 4.57 4.79 5.74 4.64 4.33 4.32 -9.02%
DY 4.85 4.24 5.88 5.59 5.28 4.94 4.44 6.08%
P/NAPS 0.99 1.15 1.33 1.38 1.38 1.52 1.73 -31.14%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 23/06/23 27/03/23 21/12/22 29/09/22 24/06/22 25/03/22 -
Price 1.02 1.07 1.15 1.43 1.41 1.50 1.59 -
P/RPS 1.90 1.84 1.91 2.18 2.77 2.90 2.67 -20.34%
P/EPS 26.40 19.86 17.66 17.41 20.38 21.51 20.43 18.69%
EY 3.79 5.03 5.66 5.74 4.91 4.65 4.89 -15.66%
DY 4.90 4.67 6.96 5.59 5.58 5.30 5.03 -1.73%
P/NAPS 0.98 1.04 1.13 1.38 1.31 1.42 1.53 -25.75%

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