[BESHOM] QoQ Annualized Quarter 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- -28.43%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 209,556 219,052 209,770 196,544 271,389 272,816 274,766 -16.56%
PBT 40,137 40,986 39,762 37,576 52,332 54,530 54,400 -18.39%
Tax -10,903 -10,186 -9,830 -9,392 -13,085 -13,353 -13,516 -13.37%
NP 29,234 30,800 29,932 28,184 39,247 41,177 40,884 -20.08%
-
NP to SH 28,565 30,040 29,632 28,000 39,124 41,197 41,230 -21.75%
-
Tax Rate 27.16% 24.85% 24.72% 24.99% 25.00% 24.49% 24.85% -
Total Cost 180,322 188,252 179,838 168,360 232,142 231,638 233,882 -15.95%
-
Net Worth 315,303 306,543 0 292,462 313,086 307,538 307,674 1.65%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 23,796 11,790 17,525 - 26,090 15,473 23,220 1.65%
Div Payout % 83.31% 39.25% 59.14% - 66.69% 37.56% 56.32% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 315,303 306,543 0 292,462 313,086 307,538 307,674 1.65%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 13.95% 14.06% 14.27% 14.34% 14.46% 15.09% 14.88% -
ROE 9.06% 9.80% 0.00% 9.57% 12.50% 13.40% 13.40% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 70.45 74.32 71.82 67.88 93.62 94.03 94.66 -17.91%
EPS 9.60 10.19 10.14 9.68 13.50 14.20 14.20 -23.02%
DPS 8.00 4.00 6.00 0.00 9.00 5.33 8.00 0.00%
NAPS 1.06 1.04 0.00 1.01 1.08 1.06 1.06 0.00%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 69.78 72.94 69.85 65.45 90.37 90.85 91.50 -16.56%
EPS 9.51 10.00 9.87 9.32 13.03 13.72 13.73 -21.76%
DPS 7.92 3.93 5.84 0.00 8.69 5.15 7.73 1.63%
NAPS 1.05 1.0208 0.00 0.9739 1.0426 1.0241 1.0246 1.65%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.61 1.80 1.95 2.01 2.16 2.12 1.99 -
P/RPS 2.29 2.42 2.72 2.96 2.31 2.25 2.10 5.96%
P/EPS 16.77 17.66 19.22 20.79 16.00 14.93 14.01 12.77%
EY 5.96 5.66 5.20 4.81 6.25 6.70 7.14 -11.37%
DY 4.97 2.22 3.08 0.00 4.17 2.52 4.02 15.23%
P/NAPS 1.52 1.73 0.00 1.99 2.00 2.00 1.88 -13.24%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 24/06/22 25/03/22 21/12/21 28/09/21 25/06/21 26/03/21 18/12/20 -
Price 1.50 1.59 1.72 2.00 2.08 2.14 2.32 -
P/RPS 2.13 2.14 2.40 2.95 2.22 2.28 2.45 -8.93%
P/EPS 15.62 15.60 16.95 20.68 15.41 15.07 16.33 -2.92%
EY 6.40 6.41 5.90 4.83 6.49 6.64 6.12 3.03%
DY 5.33 2.52 3.49 0.00 4.33 2.49 3.45 33.74%
P/NAPS 1.42 1.53 0.00 1.98 1.93 2.02 2.19 -25.14%

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