[BESHOM] YoY Annualized Quarter Result on 31-Jan-2020 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 0.3%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 180,284 219,052 272,816 268,628 344,549 468,176 380,824 -11.71%
PBT 25,458 40,986 54,530 40,969 66,165 101,301 72,814 -16.05%
Tax -6,733 -10,186 -13,353 -10,680 -16,413 -23,380 -18,118 -15.20%
NP 18,725 30,800 41,177 30,289 49,752 77,921 54,696 -16.35%
-
NP to SH 18,009 30,040 41,197 30,213 49,850 78,072 54,682 -16.89%
-
Tax Rate 26.45% 24.85% 24.49% 26.07% 24.81% 23.08% 24.88% -
Total Cost 161,558 188,252 231,638 238,338 294,797 390,254 326,128 -11.04%
-
Net Worth 306,105 306,543 307,538 296,199 299,602 319,139 266,555 2.33%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 12,004 11,790 15,473 23,231 - 34,815 12,877 -1.16%
Div Payout % 66.65% 39.25% 37.56% 76.89% - 44.59% 23.55% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 306,105 306,543 307,538 296,199 299,602 319,139 266,555 2.33%
NOSH 300,297 300,297 300,297 300,297 300,297 300,157 193,156 7.62%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 10.39% 14.06% 15.09% 11.28% 14.44% 16.64% 14.36% -
ROE 5.88% 9.80% 13.40% 10.20% 16.64% 24.46% 20.51% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 60.07 74.32 94.03 92.51 118.45 161.37 197.16 -17.96%
EPS 6.00 10.19 14.20 10.40 17.15 26.91 28.31 -22.77%
DPS 4.00 4.00 5.33 8.00 0.00 12.00 6.67 -8.16%
NAPS 1.02 1.04 1.06 1.02 1.03 1.10 1.38 -4.91%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 59.44 72.22 89.95 88.57 113.60 154.37 125.56 -11.71%
EPS 5.94 9.90 13.58 9.96 16.44 25.74 18.03 -16.88%
DPS 3.96 3.89 5.10 7.66 0.00 11.48 4.25 -1.17%
NAPS 1.0093 1.0107 1.014 0.9766 0.9878 1.0523 0.8789 2.33%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.36 1.80 2.12 2.00 2.78 5.38 4.29 -
P/RPS 2.26 2.42 2.25 2.16 2.35 3.33 2.18 0.60%
P/EPS 22.66 17.66 14.93 19.22 16.22 19.99 15.15 6.93%
EY 4.41 5.66 6.70 5.20 6.16 5.00 6.60 -6.49%
DY 2.94 2.22 2.52 4.00 0.00 2.23 1.55 11.25%
P/NAPS 1.33 1.73 2.00 1.96 2.70 4.89 3.11 -13.19%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 25/03/22 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 -
Price 1.15 1.59 2.14 1.17 2.70 4.70 3.30 -
P/RPS 1.91 2.14 2.28 1.26 2.28 2.91 1.67 2.26%
P/EPS 19.16 15.60 15.07 11.25 15.75 17.47 11.66 8.62%
EY 5.22 6.41 6.64 8.89 6.35 5.73 8.58 -7.94%
DY 3.48 2.52 2.49 6.84 0.00 2.55 2.02 9.48%
P/NAPS 1.13 1.53 2.02 1.15 2.62 4.27 2.39 -11.73%

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