[BESHOM] YoY TTM Result on 31-Jul-2021 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -8.34%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 161,088 152,934 249,279 260,343 314,330 417,329 449,862 -15.72%
PBT 18,016 29,743 48,073 45,063 59,254 90,360 88,637 -23.31%
Tax -6,053 -8,378 -12,009 -10,367 -15,239 -22,179 -21,291 -18.90%
NP 11,963 21,365 36,064 34,696 44,015 68,181 67,346 -25.01%
-
NP to SH 11,597 20,772 35,862 34,747 44,155 67,959 67,386 -25.40%
-
Tax Rate 33.60% 28.17% 24.98% 23.01% 25.72% 24.55% 24.02% -
Total Cost 149,125 131,569 213,215 225,647 270,315 349,148 382,516 -14.52%
-
Net Worth 312,107 324,270 292,462 310,653 316,623 320,288 306,936 0.27%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 15,005 23,635 26,105 29,039 37,780 58,028 41,519 -15.59%
Div Payout % 129.39% 113.79% 72.79% 83.58% 85.56% 85.39% 61.61% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 312,107 324,270 292,462 310,653 316,623 320,288 306,936 0.27%
NOSH 300,297 300,297 300,297 300,297 300,297 300,286 289,562 0.60%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 7.43% 13.97% 14.47% 13.33% 14.00% 16.34% 14.97% -
ROE 3.72% 6.41% 12.26% 11.19% 13.95% 21.22% 21.95% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 53.68 50.94 86.09 89.67 108.21 143.33 155.36 -16.22%
EPS 3.86 6.92 12.38 11.97 15.20 23.34 23.27 -25.86%
DPS 5.00 7.87 9.00 10.00 13.00 20.00 14.34 -16.09%
NAPS 1.04 1.08 1.01 1.07 1.09 1.10 1.06 -0.31%
Adjusted Per Share Value based on latest NOSH - 300,297
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 53.64 50.93 83.01 86.69 104.67 138.97 149.81 -15.72%
EPS 3.86 6.92 11.94 11.57 14.70 22.63 22.44 -25.41%
DPS 5.00 7.87 8.69 9.67 12.58 19.32 13.83 -15.59%
NAPS 1.0393 1.0798 0.9739 1.0345 1.0544 1.0666 1.0221 0.27%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
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 1.92 2.93 2.33 2.06 2.10 3.07 2.75 -5.80%
P/EPS 26.65 21.54 16.23 15.46 14.93 18.85 18.39 6.37%
EY 3.75 4.64 6.16 6.47 6.70 5.30 5.44 -6.00%
DY 4.85 5.28 4.48 5.41 5.73 4.55 3.35 6.35%
P/NAPS 0.99 1.38 1.99 1.73 2.08 4.00 4.04 -20.88%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
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 1.90 2.77 2.32 2.01 2.52 2.82 3.03 -7.48%
P/EPS 26.40 20.38 16.15 15.04 17.96 17.31 20.20 4.56%
EY 3.79 4.91 6.19 6.65 5.57 5.78 4.95 -4.35%
DY 4.90 5.58 4.50 5.56 4.76 4.95 3.05 8.21%
P/NAPS 0.98 1.31 1.98 1.68 2.50 3.67 4.43 -22.22%

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