[BESHOM] YoY Quarter Result on 31-Jul-2020 [#1]

Stock

[BESHOM] BESHOM HOLDINGS BERHAD

Announcement Date

29-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- 7.28%

YoY- 32.55%

Quarter Report

Hai-O Quarterly Report July 2020.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Quarter Result
Revenue	35,195	48,263	49,136	71,246	66,061	80,085	124,537	-18.98%
YoY %	-27.08%	-1.78%	-31.03%	7.85%	-17.51%	-35.69%	-	-
Horiz. %	28.26%	38.75%	39.45%	57.21%	53.05%	64.31%	100.00%	-
PBT	3,410	9,490	9,394	13,653	10,196	14,439	23,105	-27.29%
YoY %	-64.07%	1.02%	-31.19%	33.91%	-29.39%	-37.51%	-	-
Horiz. %	14.76%	41.07%	40.66%	59.09%	44.13%	62.49%	100.00%	-
Tax	-934	-2,390	-2,348	-3,424	-2,667	-3,779	-5,511	-25.59%
YoY %	60.92%	-1.79%	31.43%	-28.38%	29.43%	31.43%	-	-
Horiz. %	16.95%	43.37%	42.61%	62.13%	48.39%	68.57%	100.00%	-
NP	2,476	7,100	7,046	10,229	7,529	10,660	17,594	-27.86%
YoY %	-65.13%	0.77%	-31.12%	35.86%	-29.37%	-39.41%	-	-
Horiz. %	14.07%	40.35%	40.05%	58.14%	42.79%	60.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,457	7,026	7,000	10,263	7,743	10,997	17,866	-28.14%
YoY %	-65.03%	0.37%	-31.79%	32.55%	-29.59%	-38.45%	-	-
Horiz. %	13.75%	39.33%	39.18%	57.44%	43.34%	61.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.39%	25.18%	24.99%	25.08%	26.16%	26.17%	23.85%	-
YoY %	8.78%	0.76%	-0.36%	-4.13%	-0.04%	9.73%	-	-
Horiz. %	114.84%	105.58%	104.78%	105.16%	109.69%	109.73%	100.00%	-
Total Cost	32,719	41,163	42,090	61,017	58,532	69,425	106,943	-17.90%
YoY %	-20.51%	-2.20%	-31.02%	4.25%	-15.69%	-35.08%	-	-
Horiz. %	30.59%	38.49%	39.36%	57.06%	54.73%	64.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,107	324,270	292,462	310,653	316,623	320,288	306,936	0.27%
YoY %	-3.75%	10.88%	-5.86%	-1.89%	-1.14%	4.35%	-	-
Horiz. %	101.68%	105.65%	95.28%	101.21%	103.16%	104.35%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	312,107	324,270	292,462	310,653	316,623	320,288	306,936	0.27%
YoY %	-3.75%	10.88%	-5.86%	-1.89%	-1.14%	4.35%	-	-
Horiz. %	101.68%	105.65%	95.28%	101.21%	103.16%	104.35%	100.00%	-
NOSH	300,297	300,297	300,297	300,297	300,297	300,286	289,562	0.60%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.70%	-	-
Horiz. %	103.71%	103.71%	103.71%	103.71%	103.71%	103.70%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	7.04%	14.71%	14.34%	14.36%	11.40%	13.31%	14.13%	-
YoY %	-52.14%	2.58%	-0.14%	25.96%	-14.35%	-5.80%	-	-
Horiz. %	49.82%	104.10%	101.49%	101.63%	80.68%	94.20%	100.00%	-
ROE	0.79%	2.17%	2.39%	3.30%	2.45%	3.43%	5.82%	-
YoY %	-63.59%	-9.21%	-27.58%	34.69%	-28.57%	-41.07%	-	-
Horiz. %	13.57%	37.29%	41.07%	56.70%	42.10%	58.93%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	11.73	16.07	16.97	24.54	22.74	27.50	43.01	-19.46%
YoY %	-27.01%	-5.30%	-30.85%	7.92%	-17.31%	-36.06%	-	-
Horiz. %	27.27%	37.36%	39.46%	57.06%	52.87%	63.94%	100.00%	-
EPS	0.82	2.34	2.42	3.53	2.67	3.78	6.17	-28.55%
YoY %	-64.96%	-3.31%	-31.44%	32.21%	-29.37%	-38.74%	-	-
Horiz. %	13.29%	37.93%	39.22%	57.21%	43.27%	61.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.04	1.08	1.01	1.07	1.09	1.10	1.06	-0.31%
YoY %	-3.70%	6.93%	-5.61%	-1.83%	-0.91%	3.77%	-	-
Horiz. %	98.11%	101.89%	95.28%	100.94%	102.83%	103.77%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 300,297
RPS	11.60	15.91	16.20	23.49	21.78	26.41	41.06	-18.98%
YoY %	-27.09%	-1.79%	-31.03%	7.85%	-17.53%	-35.68%	-	-
Horiz. %	28.25%	38.75%	39.45%	57.21%	53.04%	64.32%	100.00%	-
EPS	0.81	2.32	2.31	3.38	2.55	3.63	5.89	-28.14%
YoY %	-65.09%	0.43%	-31.66%	32.55%	-29.75%	-38.37%	-	-
Horiz. %	13.75%	39.39%	39.22%	57.39%	43.29%	61.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0291	1.0692	0.9643	1.0243	1.044	1.056	1.012	0.27%
YoY %	-3.75%	10.88%	-5.86%	-1.89%	-1.14%	4.35%	-	-
Horiz. %	101.69%	105.65%	95.29%	101.22%	103.16%	104.35%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	1.03	1.49	2.01	1.85	2.27	4.40	4.28	-
P/RPS	8.78	9.27	11.85	7.54	9.98	16.00	9.95	-2.06%
YoY %	-5.29%	-21.77%	57.16%	-24.45%	-37.62%	60.80%	-	-
Horiz. %	88.24%	93.17%	119.10%	75.78%	100.30%	160.80%	100.00%	-
P/EPS	125.81	63.67	83.15	52.33	85.16	116.50	69.37	10.42%
YoY %	97.60%	-23.43%	58.90%	-38.55%	-26.90%	67.94%	-	-
Horiz. %	181.36%	91.78%	119.86%	75.44%	122.76%	167.94%	100.00%	-
EY	0.79	1.57	1.20	1.91	1.17	0.86	1.44	-9.51%
YoY %	-49.68%	30.83%	-37.17%	63.25%	36.05%	-40.28%	-	-
Horiz. %	54.86%	109.03%	83.33%	132.64%	81.25%	59.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.99	1.38	1.99	1.73	2.08	4.00	4.04	-20.88%
YoY %	-28.26%	-30.65%	15.03%	-16.83%	-48.00%	-0.99%	-	-
Horiz. %	24.50%	34.16%	49.26%	42.82%	51.49%	99.01%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	27/09/23	29/09/22	28/09/21	29/09/20	26/09/19	26/09/18	20/09/17	-
Price	1.02	1.41	2.00	1.80	2.73	4.04	4.70	-
P/RPS	8.70	8.77	11.79	7.34	12.00	14.69	10.93	-3.73%
YoY %	-0.80%	-25.61%	60.63%	-38.83%	-18.31%	34.40%	-	-
Horiz. %	79.60%	80.24%	107.87%	67.15%	109.79%	134.40%	100.00%	-
P/EPS	124.58	60.26	82.73	50.92	102.42	106.97	76.18	8.53%
YoY %	106.74%	-27.16%	62.47%	-50.28%	-4.25%	40.42%	-	-
Horiz. %	163.53%	79.10%	108.60%	66.84%	134.44%	140.42%	100.00%	-
EY	0.80	1.66	1.21	1.96	0.98	0.93	1.31	-7.88%
YoY %	-51.81%	37.19%	-38.27%	100.00%	5.38%	-29.01%	-	-
Horiz. %	61.07%	126.72%	92.37%	149.62%	74.81%	70.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.98	1.31	1.98	1.68	2.50	3.67	4.43	-22.22%
YoY %	-25.19%	-33.84%	17.86%	-32.80%	-31.88%	-17.16%	-	-
Horiz. %	22.12%	29.57%	44.70%	37.92%	56.43%	82.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos