[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

BESHOM Quarterly Report Oct 2022.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
TTM Result
Revenue	161,088	174,156	180,480	197,011	152,934	153,807	175,317	-5.50%
YoY %	-7.50%	-3.50%	-8.39%	28.82%	-0.57%	-12.27%	-	-
Horiz. %	91.88%	99.34%	102.94%	112.37%	87.23%	87.73%	100.00%	-
PBT	18,016	24,096	28,491	35,262	29,743	29,647	31,684	-31.43%
YoY %	-25.23%	-15.43%	-19.20%	18.56%	0.32%	-6.43%	-	-
Horiz. %	56.86%	76.05%	89.92%	111.29%	93.87%	93.57%	100.00%	-
Tax	-6,053	-7,509	-8,313	-9,873	-8,378	-8,336	-8,143	-17.98%
YoY %	19.39%	9.67%	15.80%	-17.84%	-0.50%	-2.37%	-	-
Horiz. %	74.33%	92.21%	102.09%	121.25%	102.89%	102.37%	100.00%	-
NP	11,963	16,587	20,178	25,389	21,365	21,311	23,541	-36.39%
YoY %	-27.88%	-17.80%	-20.52%	18.83%	0.25%	-9.47%	-	-
Horiz. %	50.82%	70.46%	85.71%	107.85%	90.76%	90.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,597	16,166	19,542	24,653	20,772	20,746	22,938	-36.61%
YoY %	-28.26%	-17.28%	-20.73%	18.68%	0.13%	-9.56%	-	-
Horiz. %	50.56%	70.48%	85.19%	107.48%	90.56%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.60%	31.16%	29.18%	28.00%	28.17%	28.12%	25.70%	-
YoY %	7.83%	6.79%	4.21%	-0.60%	0.18%	9.42%	-	-
Horiz. %	130.74%	121.25%	113.54%	108.95%	109.61%	109.42%	100.00%	-
Total Cost	149,125	157,569	160,302	171,622	131,569	132,496	151,776	-1.17%
YoY %	-5.36%	-1.70%	-6.60%	30.44%	-0.70%	-12.70%	-	-
Horiz. %	98.25%	103.82%	105.62%	113.08%	86.69%	87.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,107	309,106	306,105	312,107	324,270	315,303	306,543	1.20%
YoY %	0.97%	0.98%	-1.92%	-3.75%	2.84%	2.86%	-	-
Horiz. %	101.82%	100.84%	99.86%	101.82%	105.78%	102.86%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Dividend
Div	15,005	15,005	23,875	23,875	23,635	23,635	23,257	-25.39%
YoY %	0.00%	-37.15%	0.00%	1.02%	0.00%	1.63%	-	-
Horiz. %	64.52%	64.52%	102.66%	102.66%	101.63%	101.63%	100.00%	-
Div Payout %	129.39%	92.82%	122.18%	96.85%	113.79%	113.93%	101.39%	-
YoY %	39.40%	-24.03%	26.15%	-14.89%	-0.12%	12.37%	-	-
Horiz. %	127.62%	91.55%	120.50%	95.52%	112.23%	112.37%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Equity
Net Worth	312,107	309,106	306,105	312,107	324,270	315,303	306,543	1.20%
YoY %	0.97%	0.98%	-1.92%	-3.75%	2.84%	2.86%	-	-
Horiz. %	101.82%	100.84%	99.86%	101.82%	105.78%	102.86%	100.00%	-
NOSH	300,297	300,297	300,297	300,297	300,297	300,297	300,297	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Ratio Analysis
NP Margin	7.43%	9.52%	11.18%	12.89%	13.97%	13.86%	13.43%	-
YoY %	-21.95%	-14.85%	-13.27%	-7.73%	0.79%	3.20%	-	-
Horiz. %	55.32%	70.89%	83.25%	95.98%	104.02%	103.20%	100.00%	-
ROE	3.72%	5.23%	6.38%	7.90%	6.41%	6.58%	7.48%	-
YoY %	-28.87%	-18.03%	-19.24%	23.24%	-2.58%	-12.03%	-	-
Horiz. %	49.73%	69.92%	85.29%	105.61%	85.70%	87.97%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Per Share
RPS	53.68	58.03	60.14	65.65	50.94	51.71	59.48	-6.62%
YoY %	-7.50%	-3.51%	-8.39%	28.88%	-1.49%	-13.06%	-	-
Horiz. %	90.25%	97.56%	101.11%	110.37%	85.64%	86.94%	100.00%	-
EPS	3.86	5.39	6.51	8.21	6.92	6.97	7.78	-37.40%
YoY %	-28.39%	-17.20%	-20.71%	18.64%	-0.72%	-10.41%	-	-
Horiz. %	49.61%	69.28%	83.68%	105.53%	88.95%	89.59%	100.00%	-
DPS	5.00	5.00	8.00	8.00	7.87	7.95	8.00	-26.96%
YoY %	0.00%	-37.50%	0.00%	1.65%	-1.01%	-0.62%	-	-
Horiz. %	62.50%	62.50%	100.00%	100.00%	98.38%	99.38%	100.00%	-
NAPS	1.04	1.03	1.02	1.04	1.08	1.06	1.04	0.00%
YoY %	0.97%	0.98%	-1.92%	-3.70%	1.89%	1.92%	-	-
Horiz. %	100.00%	99.04%	98.08%	100.00%	103.85%	101.92%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Adjusted Per Share Value based on latest NOSH - 300,297
RPS	53.11	57.42	59.51	64.96	50.42	50.71	57.80	-5.50%
YoY %	-7.51%	-3.51%	-8.39%	28.84%	-0.57%	-12.27%	-	-
Horiz. %	91.89%	99.34%	102.96%	112.39%	87.23%	87.73%	100.00%	-
EPS	3.82	5.33	6.44	8.13	6.85	6.84	7.56	-36.63%
YoY %	-28.33%	-17.24%	-20.79%	18.69%	0.15%	-9.52%	-	-
Horiz. %	50.53%	70.50%	85.19%	107.54%	90.61%	90.48%	100.00%	-
DPS	4.95	4.95	7.87	7.87	7.79	7.79	7.67	-25.37%
YoY %	0.00%	-37.10%	0.00%	1.03%	0.00%	1.56%	-	-
Horiz. %	64.54%	64.54%	102.61%	102.61%	101.56%	101.56%	100.00%	-
NAPS	1.0291	1.0192	1.0093	1.0291	1.0692	1.0396	1.0107	1.21%
YoY %	0.97%	0.98%	-1.92%	-3.75%	2.85%	2.86%	-	-
Horiz. %	101.82%	100.84%	99.86%	101.82%	105.79%	102.86%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.42%	-10.18%	3.67%	-25.60%	-5.79%	2.64%	-	-
Horiz. %	63.37%	67.00%	74.59%	71.95%	96.70%	102.64%	100.00%	-
P/EPS	26.65	21.91	20.89	17.41	21.54	23.08	23.13	9.93%
YoY %	21.63%	4.88%	19.99%	-19.17%	-6.67%	-0.22%	-	-
Horiz. %	115.22%	94.73%	90.32%	75.27%	93.13%	99.78%	100.00%	-
EY	3.75	4.57	4.79	5.74	4.64	4.33	4.32	-9.02%
YoY %	-17.94%	-4.59%	-16.55%	23.71%	7.16%	0.23%	-	-
Horiz. %	86.81%	105.79%	110.88%	132.87%	107.41%	100.23%	100.00%	-
DY	4.85	4.24	5.88	5.59	5.28	4.94	4.44	6.08%
YoY %	14.39%	-27.89%	5.19%	5.87%	6.88%	11.26%	-	-
Horiz. %	109.23%	95.50%	132.43%	125.90%	118.92%	111.26%	100.00%	-
P/NAPS	0.99	1.15	1.33	1.38	1.38	1.52	1.73	-31.14%
YoY %	-13.91%	-13.53%	-3.62%	0.00%	-9.21%	-12.14%	-	-
Horiz. %	57.23%	66.47%	76.88%	79.77%	79.77%	87.86%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Announcement Date
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%
YoY %	3.26%	-3.66%	-12.39%	-21.30%	-4.48%	8.61%	-	-
Horiz. %	71.16%	68.91%	71.54%	81.65%	103.75%	108.61%	100.00%	-
P/EPS	26.40	19.86	17.66	17.41	20.38	21.51	20.43	18.69%
YoY %	32.93%	12.46%	1.44%	-14.57%	-5.25%	5.29%	-	-
Horiz. %	129.22%	97.21%	86.44%	85.22%	99.76%	105.29%	100.00%	-
EY	3.79	5.03	5.66	5.74	4.91	4.65	4.89	-15.66%
YoY %	-24.65%	-11.13%	-1.39%	16.90%	5.59%	-4.91%	-	-
Horiz. %	77.51%	102.86%	115.75%	117.38%	100.41%	95.09%	100.00%	-
DY	4.90	4.67	6.96	5.59	5.58	5.30	5.03	-1.73%
YoY %	4.93%	-32.90%	24.51%	0.18%	5.28%	5.37%	-	-
Horiz. %	97.42%	92.84%	138.37%	111.13%	110.93%	105.37%	100.00%	-
P/NAPS	0.98	1.04	1.13	1.38	1.31	1.42	1.53	-25.75%
YoY %	-5.77%	-7.96%	-18.12%	5.34%	-7.75%	-7.19%	-	-
Horiz. %	64.05%	67.97%	73.86%	90.20%	85.62%	92.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos