[BESHOM] YoY Annualized Quarter Result on 30-Apr-2021 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -5.03%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 150,774 174,156 209,556 271,389 255,158 328,354 461,781 -17.00%
PBT 14,487 24,096 40,137 52,332 41,608 63,497 99,026 -27.38%
Tax -3,550 -7,509 -10,903 -13,085 -9,610 -16,351 -23,911 -27.21%
NP 10,937 16,587 29,234 39,247 31,998 47,146 75,115 -27.44%
-
NP to SH 10,857 16,166 28,565 39,124 32,230 47,409 74,828 -27.48%
-
Tax Rate 24.50% 31.16% 27.16% 25.00% 23.10% 25.75% 24.15% -
Total Cost 139,837 157,569 180,322 232,142 223,160 281,208 386,666 -15.57%
-
Net Worth 309,096 309,106 315,303 313,086 299,093 310,965 307,924 0.06%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 9,002 15,005 23,796 26,090 29,038 37,780 58,099 -26.69%
Div Payout % 82.92% 92.82% 83.31% 66.69% 90.10% 79.69% 77.64% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 309,096 309,106 315,303 313,086 299,093 310,965 307,924 0.06%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,263 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 7.25% 9.52% 13.95% 14.46% 12.54% 14.36% 16.27% -
ROE 3.51% 5.23% 9.06% 12.50% 10.78% 15.25% 24.30% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 50.24 58.03 70.45 93.62 87.87 112.98 158.96 -17.45%
EPS 3.61 5.39 9.60 13.50 11.10 16.31 25.76 -27.90%
DPS 3.00 5.00 8.00 9.00 10.00 13.00 20.00 -27.08%
NAPS 1.03 1.03 1.06 1.08 1.03 1.07 1.06 -0.47%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 50.21 57.99 69.78 90.37 84.97 109.34 153.77 -17.00%
EPS 3.62 5.38 9.51 13.03 10.73 15.79 24.92 -27.47%
DPS 3.00 5.00 7.92 8.69 9.67 12.58 19.35 -26.68%
NAPS 1.0293 1.0293 1.05 1.0426 0.996 1.0355 1.0254 0.06%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.91 1.18 1.61 2.16 1.72 2.57 4.96 -
P/RPS 1.81 2.03 2.29 2.31 1.96 2.27 3.12 -8.66%
P/EPS 25.15 21.91 16.77 16.00 15.50 15.75 19.26 4.54%
EY 3.98 4.57 5.96 6.25 6.45 6.35 5.19 -4.32%
DY 3.30 4.24 4.97 4.17 5.81 5.06 4.03 -3.27%
P/NAPS 0.88 1.15 1.52 2.00 1.67 2.40 4.68 -24.29%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 25/06/24 23/06/23 24/06/22 25/06/21 29/06/20 25/06/19 26/06/18 -
Price 0.99 1.07 1.50 2.08 1.86 2.24 4.85 -
P/RPS 1.97 1.84 2.13 2.22 2.12 1.98 3.05 -7.01%
P/EPS 27.36 19.86 15.62 15.41 16.76 13.73 18.83 6.41%
EY 3.65 5.03 6.40 6.49 5.97 7.28 5.31 -6.05%
DY 3.03 4.67 5.33 4.33 5.38 5.80 4.12 -4.98%
P/NAPS 0.96 1.04 1.42 1.93 1.81 2.09 4.58 -22.90%

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