[BESHOM] YoY Quarter Result on 30-Apr-2022 [#4]

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- -21.77%
YoY- -26.64%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 45,267 66,777 53,687 69,942 110,649 118,369 88,149 -10.50%
PBT 9,397 11,434 10,879 13,873 23,050 23,516 15,210 -7.70%
Tax -3,263 -3,070 -1,600 -4,041 -6,376 -5,338 -4,077 -3.64%
NP 6,134 8,364 9,279 9,832 16,674 18,178 11,133 -9.45%
-
NP to SH 6,035 8,227 9,567 10,021 16,274 18,252 11,183 -9.76%
-
Tax Rate 34.72% 26.85% 14.71% 29.13% 27.66% 22.70% 26.80% -
Total Cost 39,133 58,413 44,408 60,110 93,975 100,191 77,016 -10.66%
-
Net Worth 315,303 313,086 299,093 310,965 307,924 283,722 258,657 3.35%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 14,872 14,494 11,615 26,155 31,954 31,846 21,392 -5.87%
Div Payout % 246.44% 176.19% 121.41% 261.01% 196.35% 174.48% 191.30% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 315,303 313,086 299,093 310,965 307,924 283,722 258,657 3.35%
NOSH 300,297 300,297 300,297 300,297 300,263 298,653 194,479 7.50%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 13.55% 12.53% 17.28% 14.06% 15.07% 15.36% 12.63% -
ROE 1.91% 2.63% 3.20% 3.22% 5.29% 6.43% 4.32% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 15.22 23.03 18.49 24.07 38.09 40.89 45.33 -16.62%
EPS 2.03 2.84 3.29 3.45 5.60 6.30 3.84 -10.07%
DPS 5.00 5.00 4.00 9.00 11.00 11.00 11.00 -12.30%
NAPS 1.06 1.08 1.03 1.07 1.06 0.98 1.33 -3.70%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 15.07 22.24 17.88 23.29 36.85 39.42 29.35 -10.51%
EPS 2.01 2.74 3.19 3.34 5.42 6.08 3.72 -9.74%
DPS 4.95 4.83 3.87 8.71 10.64 10.60 7.12 -5.87%
NAPS 1.05 1.0426 0.996 1.0355 1.0254 0.9448 0.8613 3.35%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.61 2.16 1.72 2.57 4.96 3.81 2.54 -
P/RPS 10.58 9.38 9.30 10.68 13.02 9.32 5.60 11.18%
P/EPS 79.35 76.11 52.21 74.53 88.54 60.43 44.17 10.25%
EY 1.26 1.31 1.92 1.34 1.13 1.65 2.26 -9.27%
DY 3.11 2.31 2.33 3.50 2.22 2.89 4.33 -5.36%
P/NAPS 1.52 2.00 1.67 2.40 4.68 3.89 1.91 -3.73%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 25/06/21 29/06/20 25/06/19 26/06/18 29/06/17 29/06/16 -
Price 1.50 2.08 1.86 2.24 4.85 3.90 2.73 -
P/RPS 9.86 9.03 10.06 9.31 12.73 9.54 6.02 8.56%
P/EPS 73.93 73.29 56.46 64.96 86.57 61.86 47.48 7.65%
EY 1.35 1.36 1.77 1.54 1.16 1.62 2.11 -7.16%
DY 3.33 2.40 2.15 4.02 2.27 2.82 4.03 -3.12%
P/NAPS 1.42 1.93 1.81 2.09 4.58 3.98 2.05 -5.93%

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