[BESHOM] QoQ Annualized 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- 5.83%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 193,052 209,556 219,052 209,770 196,544 271,389 272,816 -20.64%
PBT 37,960 40,137 40,986 39,762 37,576 52,332 54,530 -21.50%
Tax -9,560 -10,903 -10,186 -9,830 -9,392 -13,085 -13,353 -20.01%
NP 28,400 29,234 30,800 29,932 28,184 39,247 41,177 -21.99%
-
NP to SH 28,104 28,565 30,040 29,632 28,000 39,124 41,197 -22.56%
-
Tax Rate 25.18% 27.16% 24.85% 24.72% 24.99% 25.00% 24.49% -
Total Cost 164,652 180,322 188,252 179,838 168,360 232,142 231,638 -20.40%
-
Net Worth 324,270 315,303 306,543 0 292,462 313,086 307,538 3.60%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 23,796 11,790 17,525 - 26,090 15,473 -
Div Payout % - 83.31% 39.25% 59.14% - 66.69% 37.56% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 324,270 315,303 306,543 0 292,462 313,086 307,538 3.60%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 14.71% 13.95% 14.06% 14.27% 14.34% 14.46% 15.09% -
ROE 8.67% 9.06% 9.80% 0.00% 9.57% 12.50% 13.40% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 64.30 70.45 74.32 71.82 67.88 93.62 94.03 -22.43%
EPS 9.36 9.60 10.19 10.14 9.68 13.50 14.20 -24.31%
DPS 0.00 8.00 4.00 6.00 0.00 9.00 5.33 -
NAPS 1.08 1.06 1.04 0.00 1.01 1.08 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 300,297
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 64.29 69.78 72.94 69.85 65.45 90.37 90.85 -20.63%
EPS 9.36 9.51 10.00 9.87 9.32 13.03 13.72 -22.55%
DPS 0.00 7.92 3.93 5.84 0.00 8.69 5.15 -
NAPS 1.0798 1.05 1.0208 0.00 0.9739 1.0426 1.0241 3.60%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 1.49 1.61 1.80 1.95 2.01 2.16 2.12 -
P/RPS 2.32 2.29 2.42 2.72 2.96 2.31 2.25 2.06%
P/EPS 15.92 16.77 17.66 19.22 20.79 16.00 14.93 4.38%
EY 6.28 5.96 5.66 5.20 4.81 6.25 6.70 -4.23%
DY 0.00 4.97 2.22 3.08 0.00 4.17 2.52 -
P/NAPS 1.38 1.52 1.73 0.00 1.99 2.00 2.00 -21.96%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 24/06/22 25/03/22 21/12/21 28/09/21 25/06/21 26/03/21 -
Price 1.41 1.50 1.59 1.72 2.00 2.08 2.14 -
P/RPS 2.19 2.13 2.14 2.40 2.95 2.22 2.28 -2.65%
P/EPS 15.06 15.62 15.60 16.95 20.68 15.41 15.07 -0.04%
EY 6.64 6.40 6.41 5.90 4.83 6.49 6.64 0.00%
DY 0.00 5.33 2.52 3.49 0.00 4.33 2.49 -
P/NAPS 1.31 1.42 1.53 0.00 1.98 1.93 2.02 -25.13%

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