[BESHOM] YoY TTM Result on 31-Jan-2019 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- -10.74%
YoY- -30.13%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 175,317 258,299 271,413 369,061 469,501 373,767 279,861 -7.49%
PBT 31,684 51,777 44,600 72,674 99,492 69,821 48,974 -6.99%
Tax -8,143 -11,615 -12,051 -18,686 -22,873 -17,666 -13,876 -8.49%
NP 23,541 40,162 32,549 53,988 76,619 52,155 35,098 -6.43%
-
NP to SH 22,938 40,465 32,681 53,662 76,806 52,195 34,351 -6.50%
-
Tax Rate 25.70% 22.43% 27.02% 25.71% 22.99% 25.30% 28.33% -
Total Cost 151,776 218,137 238,864 315,073 392,882 321,612 244,763 -7.64%
-
Net Worth 306,543 307,538 296,199 299,602 319,139 193,156 249,472 3.48%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 23,257 23,225 43,580 43,579 57,920 31,066 29,328 -3.78%
Div Payout % 101.39% 57.40% 133.35% 81.21% 75.41% 59.52% 85.38% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 306,543 307,538 296,199 299,602 319,139 193,156 249,472 3.48%
NOSH 300,297 300,297 300,297 300,297 300,157 193,156 194,900 7.46%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 13.43% 15.55% 11.99% 14.63% 16.32% 13.95% 12.54% -
ROE 7.48% 13.16% 11.03% 17.91% 24.07% 27.02% 13.77% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 59.48 89.03 93.46 126.88 161.83 193.51 143.59 -13.64%
EPS 7.78 13.95 11.25 18.45 26.47 27.02 17.62 -12.72%
DPS 8.00 8.00 15.00 15.00 20.00 16.00 15.00 -9.93%
NAPS 1.04 1.06 1.02 1.03 1.10 1.00 1.28 -3.39%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 57.80 85.17 89.49 121.69 154.80 123.24 92.27 -7.49%
EPS 7.56 13.34 10.78 17.69 25.32 17.21 11.33 -6.51%
DPS 7.67 7.66 14.37 14.37 19.10 10.24 9.67 -3.78%
NAPS 1.0107 1.014 0.9766 0.9878 1.0523 0.6369 0.8226 3.48%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 1.80 2.12 2.00 2.78 5.38 4.29 2.35 -
P/RPS 3.03 2.38 2.14 2.19 3.32 2.22 1.64 10.76%
P/EPS 23.13 15.20 17.77 15.07 20.32 15.88 13.33 9.61%
EY 4.32 6.58 5.63 6.64 4.92 6.30 7.50 -8.77%
DY 4.44 3.77 7.50 5.40 3.72 3.73 6.38 -5.85%
P/NAPS 1.73 2.00 1.96 2.70 4.89 4.29 1.84 -1.02%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 25/03/22 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 18/03/16 -
Price 1.59 2.14 1.17 2.70 4.70 3.30 2.37 -
P/RPS 2.67 2.40 1.25 2.13 2.90 1.71 1.65 8.34%
P/EPS 20.43 15.34 10.40 14.64 17.75 12.21 13.45 7.20%
EY 4.89 6.52 9.62 6.83 5.63 8.19 7.44 -6.74%
DY 5.03 3.74 12.82 5.56 4.26 4.85 6.33 -3.75%
P/NAPS 1.53 2.02 1.15 2.62 4.27 3.30 1.85 -3.11%

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