[BESHOM] YoY 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- 11.66%
YoY- -24.5%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
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 41,255 37,878 44,077 55,749 66,137 68,389 92,171 -12.52%
PBT 3,358 3,327 5,516 10,487 13,547 9,548 18,261 -24.57%
Tax -1,100 -956 -1,495 -2,567 -3,334 -2,269 -4,407 -20.63%
NP 2,258 2,371 4,021 7,920 10,213 7,279 13,854 -26.07%
-
NP to SH 2,396 2,322 3,878 7,816 10,352 7,318 13,601 -25.10%
-
Tax Rate 32.76% 28.73% 27.10% 24.48% 24.61% 23.76% 24.13% -
Total Cost 38,997 35,507 40,056 47,829 55,924 61,110 78,317 -10.96%
-
Net Worth 315,422 306,105 312,107 0 307,674 299,138 299,337 0.87%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 4,549 4,501 9,003 8,762 11,610 8,712 11,624 -14.46%
Div Payout % 189.87% 193.86% 232.16% 112.11% 112.16% 119.06% 85.47% -
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 315,422 306,105 312,107 0 307,674 299,138 299,337 0.87%
NOSH 303,291 300,297 300,297 300,297 300,297 300,297 300,297 0.16%
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 5.47% 6.26% 9.12% 14.21% 15.44% 10.64% 15.03% -
ROE 0.76% 0.76% 1.24% 0.00% 3.36% 2.45% 4.54% -
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 13.60 12.62 14.69 19.09 22.79 23.55 31.72 -13.15%
EPS 0.79 0.77 1.29 2.68 3.57 2.52 4.68 -25.63%
DPS 1.50 1.50 3.00 3.00 4.00 3.00 4.00 -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 13.60 12.49 14.53 18.38 21.81 22.55 30.39 -12.53%
EPS 0.79 0.77 1.28 2.58 3.41 2.41 4.48 -25.09%
DPS 1.50 1.48 2.97 2.89 3.83 2.87 3.83 -14.45%
NAPS 1.04 1.0093 1.0291 0.00 1.0145 0.9863 0.987 0.87%
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 6.54 7.76 9.74 10.22 8.73 9.94 10.85 -8.08%
P/EPS 112.66 126.66 110.66 72.87 55.80 92.87 73.50 7.37%
EY 0.89 0.79 0.90 1.37 1.79 1.08 1.36 -6.81%
DY 1.69 1.53 2.10 1.54 2.01 1.28 1.16 6.46%
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 6.18 7.45 9.74 9.01 10.18 9.13 9.14 -6.30%
P/EPS 106.33 121.49 110.66 64.28 65.05 85.33 61.97 9.40%
EY 0.94 0.82 0.90 1.56 1.54 1.17 1.61 -8.57%
DY 1.79 1.60 2.10 1.74 1.72 1.40 1.38 4.42%
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