[BESHOM] QoQ TTM Result on 31-Jul-2019 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -6.86%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 255,158 271,413 290,548 314,330 328,354 369,061 385,972 -24.13%
PBT 41,606 44,600 50,541 59,254 63,497 72,674 80,771 -35.76%
Tax -9,610 -12,051 -13,101 -15,239 -16,351 -18,686 -20,362 -39.40%
NP 31,996 32,549 37,440 44,015 47,146 53,988 60,409 -34.56%
-
NP to SH 32,227 32,681 37,872 44,155 47,409 53,662 60,122 -34.03%
-
Tax Rate 23.10% 27.02% 25.92% 25.72% 25.75% 25.71% 25.21% -
Total Cost 223,162 238,864 253,108 270,315 281,208 315,073 325,563 -22.27%
-
Net Worth 299,093 296,199 299,138 316,623 310,965 299,602 299,337 -0.05%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 29,039 43,580 34,868 37,780 37,780 43,579 52,283 -32.45%
Div Payout % 90.11% 133.35% 92.07% 85.56% 79.69% 81.21% 86.96% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 299,093 296,199 299,138 316,623 310,965 299,602 299,337 -0.05%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,297 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 12.54% 11.99% 12.89% 14.00% 14.36% 14.63% 15.65% -
ROE 10.77% 11.03% 12.66% 13.95% 15.25% 17.91% 20.09% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 87.87 93.46 100.04 108.21 112.98 126.88 132.81 -24.09%
EPS 11.10 11.25 13.04 15.20 16.31 18.45 20.69 -34.00%
DPS 10.00 15.00 12.00 13.00 13.00 15.00 18.00 -32.44%
NAPS 1.03 1.02 1.03 1.09 1.07 1.03 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 300,297
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 84.97 90.38 96.75 104.67 109.34 122.90 128.53 -24.13%
EPS 10.73 10.88 12.61 14.70 15.79 17.87 20.02 -34.04%
DPS 9.67 14.51 11.61 12.58 12.58 14.51 17.41 -32.45%
NAPS 0.996 0.9864 0.9961 1.0544 1.0355 0.9977 0.9968 -0.05%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.72 2.00 2.34 2.27 2.57 2.78 3.44 -
P/RPS 1.96 2.14 2.34 2.10 2.27 2.19 2.59 -16.97%
P/EPS 15.50 17.77 17.94 14.93 15.75 15.07 16.63 -4.58%
EY 6.45 5.63 5.57 6.70 6.35 6.64 6.01 4.82%
DY 5.81 7.50 5.13 5.73 5.06 5.40 5.23 7.26%
P/NAPS 1.67 1.96 2.27 2.08 2.40 2.70 3.34 -37.03%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 25/03/20 18/12/19 26/09/19 25/06/19 25/03/19 17/12/18 -
Price 1.86 1.17 2.15 2.73 2.24 2.70 2.90 -
P/RPS 2.12 1.25 2.15 2.52 1.98 2.13 2.18 -1.84%
P/EPS 16.76 10.40 16.49 17.96 13.73 14.64 14.02 12.65%
EY 5.97 9.62 6.07 5.57 7.28 6.83 7.13 -11.17%
DY 5.38 12.82 5.58 4.76 5.80 5.56 6.21 -9.12%
P/NAPS 1.81 1.15 2.09 2.50 2.09 2.62 2.82 -25.61%

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