[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
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 146,146 184,680 209,770 274,766 268,900 344,512 496,130 -18.42%
PBT 13,474 30,012 39,762 54,400 39,488 65,400 101,910 -28.61%
Tax -3,780 -7,770 -9,830 -13,516 -9,872 -16,372 -23,470 -26.22%
NP 9,694 22,242 29,932 40,884 29,616 49,028 78,440 -29.41%
-
NP to SH 9,558 21,808 29,632 41,230 30,122 49,196 78,608 -29.60%
-
Tax Rate 28.05% 25.89% 24.72% 24.85% 25.00% 25.03% 23.03% -
Total Cost 136,452 162,438 179,838 233,882 239,284 295,484 417,690 -17.00%
-
Net Worth 306,105 312,107 0 307,674 299,138 299,337 298,196 0.43%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 9,003 18,006 17,525 23,220 17,425 23,249 34,741 -20.14%
Div Payout % 94.19% 82.57% 59.14% 56.32% 57.85% 47.26% 44.20% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 306,105 312,107 0 307,674 299,138 299,337 298,196 0.43%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,113 0.01%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 6.63% 12.04% 14.27% 14.88% 11.01% 14.23% 15.81% -
ROE 3.12% 6.99% 0.00% 13.40% 10.07% 16.43% 26.36% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 48.70 61.54 71.82 94.66 92.59 118.54 171.37 -18.90%
EPS 3.18 7.26 10.14 14.20 10.38 16.94 27.16 -30.04%
DPS 3.00 6.00 6.00 8.00 6.00 8.00 12.00 -20.62%
NAPS 1.02 1.04 0.00 1.06 1.03 1.03 1.03 -0.16%
Adjusted Per Share Value based on latest NOSH - 300,297
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 48.67 61.50 69.85 91.50 89.54 114.72 165.21 -18.42%
EPS 3.18 7.26 9.87 13.73 10.03 16.38 26.18 -29.61%
DPS 3.00 6.00 5.84 7.73 5.80 7.74 11.57 -20.13%
NAPS 1.0193 1.0393 0.00 1.0246 0.9961 0.9968 0.993 0.43%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.98 1.43 1.95 1.99 2.34 3.44 5.45 -
P/RPS 2.01 2.32 2.72 2.10 2.53 2.90 3.18 -7.35%
P/EPS 30.77 19.68 19.22 14.01 22.56 20.32 20.07 7.37%
EY 3.25 5.08 5.20 7.14 4.43 4.92 4.98 -6.86%
DY 3.06 4.20 3.08 4.02 2.56 2.33 2.20 5.65%
P/NAPS 0.96 1.38 0.00 1.88 2.27 3.34 5.29 -24.74%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 21/12/22 21/12/21 18/12/20 18/12/19 17/12/18 18/12/17 -
Price 0.94 1.43 1.72 2.32 2.15 2.90 5.47 -
P/RPS 1.93 2.32 2.40 2.45 2.32 2.45 3.19 -8.03%
P/EPS 29.51 19.68 16.95 16.33 20.73 17.13 20.15 6.56%
EY 3.39 5.08 5.90 6.12 4.82 5.84 4.96 -6.14%
DY 3.19 4.20 3.49 3.45 2.79 2.76 2.19 6.46%
P/NAPS 0.92 1.38 0.00 2.19 2.09 2.82 5.31 -25.32%

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