[BESHOM] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 5.83%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 149,430 146,146 184,680 209,770 274,766 268,900 344,512 -12.98%
PBT 12,126 13,474 30,012 39,762 54,400 39,488 65,400 -24.46%
Tax -3,510 -3,780 -7,770 -9,830 -13,516 -9,872 -16,372 -22.61%
NP 8,616 9,694 22,242 29,932 40,884 29,616 49,028 -25.13%
-
NP to SH 9,124 9,558 21,808 29,632 41,230 30,122 49,196 -24.46%
-
Tax Rate 28.95% 28.05% 25.89% 24.72% 24.85% 25.00% 25.03% -
Total Cost 140,814 136,452 162,438 179,838 233,882 239,284 295,484 -11.61%
-
Net Worth 312,136 306,105 312,107 0 307,674 299,138 299,337 0.69%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 9,003 9,003 18,006 17,525 23,220 17,425 23,249 -14.61%
Div Payout % 98.68% 94.19% 82.57% 59.14% 56.32% 57.85% 47.26% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 312,136 306,105 312,107 0 307,674 299,138 299,337 0.69%
NOSH 300,131 300,297 300,297 300,297 300,297 300,297 300,297 -0.00%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 5.77% 6.63% 12.04% 14.27% 14.88% 11.01% 14.23% -
ROE 2.92% 3.12% 6.99% 0.00% 13.40% 10.07% 16.43% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 49.79 48.70 61.54 71.82 94.66 92.59 118.54 -13.44%
EPS 3.04 3.18 7.26 10.14 14.20 10.38 16.94 -24.87%
DPS 3.00 3.00 6.00 6.00 8.00 6.00 8.00 -15.06%
NAPS 1.04 1.02 1.04 0.00 1.06 1.03 1.03 0.16%
Adjusted Per Share Value based on latest NOSH - 300,297
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 49.27 48.19 60.89 69.16 90.59 88.66 113.59 -12.98%
EPS 3.01 3.15 7.19 9.77 13.59 9.93 16.22 -24.45%
DPS 2.97 2.97 5.94 5.78 7.66 5.75 7.67 -14.61%
NAPS 1.0292 1.0093 1.0291 0.00 1.0145 0.9863 0.987 0.69%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.89 0.98 1.43 1.95 1.99 2.34 3.44 -
P/RPS 1.79 2.01 2.32 2.72 2.10 2.53 2.90 -7.71%
P/EPS 29.28 30.77 19.68 19.22 14.01 22.56 20.32 6.27%
EY 3.42 3.25 5.08 5.20 7.14 4.43 4.92 -5.87%
DY 3.37 3.06 4.20 3.08 4.02 2.56 2.33 6.33%
P/NAPS 0.86 0.96 1.38 0.00 1.88 2.27 3.34 -20.22%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 20/12/24 21/12/23 21/12/22 21/12/21 18/12/20 18/12/19 17/12/18 -
Price 0.84 0.94 1.43 1.72 2.32 2.15 2.90 -
P/RPS 1.69 1.93 2.32 2.40 2.45 2.32 2.45 -5.99%
P/EPS 27.63 29.51 19.68 16.95 16.33 20.73 17.13 8.28%
EY 3.62 3.39 5.08 5.90 6.12 4.82 5.84 -7.65%
DY 3.57 3.19 4.20 3.49 3.45 2.79 2.76 4.37%
P/NAPS 0.81 0.92 1.38 0.00 2.19 2.09 2.82 -18.75%

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