[BESHOM] YoY Quarter Result on 31-Jan-2021 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- -0.67%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 42,157 42,873 59,404 67,229 67,021 86,156 103,067 -13.83%
PBT 4,341 4,088 10,859 13,698 10,983 16,924 25,021 -25.30%
Tax -1,283 -1,165 -2,725 -3,257 -3,074 -4,124 -5,800 -22.22%
NP 3,058 2,923 8,134 10,441 7,909 12,800 19,221 -26.37%
-
NP to SH 3,015 2,603 7,714 10,283 7,599 12,790 19,250 -26.57%
-
Tax Rate 29.56% 28.50% 25.09% 23.78% 27.99% 24.37% 23.18% -
Total Cost 39,099 39,950 51,270 56,788 59,112 73,356 83,846 -11.93%
-
Net Worth 306,105 306,105 306,543 307,538 296,199 299,602 319,139 -0.69%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - 8,711 - 8,703 -
Div Payout % - - - - 114.64% - 45.21% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 306,105 306,105 306,543 307,538 296,199 299,602 319,139 -0.69%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,157 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 7.25% 6.82% 13.69% 15.53% 11.80% 14.86% 18.65% -
ROE 0.98% 0.85% 2.52% 3.34% 2.57% 4.27% 6.03% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 14.05 14.29 20.15 23.17 23.08 29.62 35.52 -14.31%
EPS 1.01 0.87 2.62 3.55 2.62 4.40 6.64 -26.92%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 3.00 -
NAPS 1.02 1.02 1.04 1.06 1.02 1.03 1.10 -1.25%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 13.90 14.14 19.59 22.17 22.10 28.41 33.98 -13.83%
EPS 0.99 0.86 2.54 3.39 2.51 4.22 6.35 -26.62%
DPS 0.00 0.00 0.00 0.00 2.87 0.00 2.87 -
NAPS 1.0093 1.0093 1.0107 1.014 0.9766 0.9878 1.0523 -0.69%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.92 1.36 1.80 2.12 2.00 2.78 5.38 -
P/RPS 6.55 9.52 8.93 9.15 8.67 9.39 15.14 -13.02%
P/EPS 91.57 156.80 68.78 59.82 76.43 63.22 81.08 2.04%
EY 1.09 0.64 1.45 1.67 1.31 1.58 1.23 -1.99%
DY 0.00 0.00 0.00 0.00 1.50 0.00 0.56 -
P/NAPS 0.90 1.33 1.73 2.00 1.96 2.70 4.89 -24.56%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 27/03/23 25/03/22 26/03/21 25/03/20 25/03/19 23/03/18 -
Price 0.88 1.15 1.59 2.14 1.17 2.70 4.70 -
P/RPS 6.26 8.05 7.89 9.24 5.07 9.12 13.23 -11.72%
P/EPS 87.59 132.58 60.75 60.38 44.71 61.40 70.84 3.59%
EY 1.14 0.75 1.65 1.66 2.24 1.63 1.41 -3.47%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.64 -
P/NAPS 0.86 1.13 1.53 2.02 1.15 2.62 4.27 -23.42%

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