[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -68.16%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 271,389 204,612 137,383 71,246 255,158 201,471 134,450 59.78%
PBT 52,332 40,898 27,200 13,653 41,608 30,727 19,744 91.63%
Tax -13,085 -10,015 -6,758 -3,424 -9,610 -8,010 -4,936 91.65%
NP 39,247 30,883 20,442 10,229 31,998 22,717 14,808 91.63%
-
NP to SH 39,124 30,898 20,615 10,263 32,230 22,660 15,061 89.08%
-
Tax Rate 25.00% 24.49% 24.85% 25.08% 23.10% 26.07% 25.00% -
Total Cost 232,142 173,729 116,941 61,017 223,160 178,754 119,642 55.62%
-
Net Worth 313,086 307,538 307,674 310,653 299,093 296,199 299,138 3.08%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 26,090 11,605 11,610 - 29,038 17,423 8,712 107.90%
Div Payout % 66.69% 37.56% 56.32% - 90.10% 76.89% 57.85% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 313,086 307,538 307,674 310,653 299,093 296,199 299,138 3.08%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 14.46% 15.09% 14.88% 14.36% 12.54% 11.28% 11.01% -
ROE 12.50% 10.05% 6.70% 3.30% 10.78% 7.65% 5.03% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 93.62 70.52 47.33 24.54 87.87 69.38 46.29 59.99%
EPS 13.50 10.65 7.10 3.53 11.10 7.80 5.19 89.24%
DPS 9.00 4.00 4.00 0.00 10.00 6.00 3.00 108.14%
NAPS 1.08 1.06 1.06 1.07 1.03 1.02 1.03 3.21%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 90.37 68.14 45.75 23.73 84.97 67.09 44.77 59.78%
EPS 13.03 10.29 6.86 3.42 10.73 7.55 5.02 88.97%
DPS 8.69 3.86 3.87 0.00 9.67 5.80 2.90 107.98%
NAPS 1.0426 1.0241 1.0246 1.0345 0.996 0.9864 0.9961 3.09%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.16 2.12 1.99 1.85 1.72 2.00 2.34 -
P/RPS 2.31 3.01 4.20 7.54 1.96 2.88 5.05 -40.66%
P/EPS 16.00 19.91 28.02 52.33 15.50 25.63 45.12 -49.93%
EY 6.25 5.02 3.57 1.91 6.45 3.90 2.22 99.50%
DY 4.17 1.89 2.01 0.00 5.81 3.00 1.28 119.91%
P/NAPS 2.00 2.00 1.88 1.73 1.67 1.96 2.27 -8.10%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 25/06/21 26/03/21 18/12/20 29/09/20 29/06/20 25/03/20 18/12/19 -
Price 2.08 2.14 2.32 1.80 1.86 1.17 2.15 -
P/RPS 2.22 3.03 4.90 7.34 2.12 1.69 4.64 -38.85%
P/EPS 15.41 20.09 32.67 50.92 16.76 14.99 41.46 -48.33%
EY 6.49 4.98 3.06 1.96 5.97 6.67 2.41 93.67%
DY 4.33 1.87 1.72 0.00 5.38 5.13 1.40 112.42%
P/NAPS 1.93 2.02 2.19 1.68 1.81 1.15 2.09 -5.17%

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