[BESHOM] QoQ 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
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 153,807 175,317 183,142 249,279 271,389 258,299 258,091 -29.25%
PBT 29,647 31,684 34,523 48,073 52,332 51,777 49,062 -28.59%
Tax -8,336 -8,143 -8,675 -12,009 -13,085 -11,615 -11,432 -19.03%
NP 21,311 23,541 25,848 36,064 39,247 40,162 37,630 -31.62%
-
NP to SH 20,746 22,938 25,507 35,862 39,125 40,465 37,781 -33.01%
-
Tax Rate 28.12% 25.70% 25.13% 24.98% 25.00% 22.43% 23.30% -
Total Cost 132,496 151,776 157,294 213,215 232,142 218,137 220,461 -28.84%
-
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 23,635 23,257 23,257 26,105 26,105 23,225 31,937 -18.22%
Div Payout % 113.93% 101.39% 91.18% 72.79% 66.72% 57.40% 84.53% -
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 13.86% 13.43% 14.11% 14.47% 14.46% 15.55% 14.58% -
ROE 6.58% 7.48% 0.00% 12.26% 12.50% 13.16% 12.28% -
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 51.71 59.48 62.70 86.09 93.62 89.03 88.92 -30.39%
EPS 6.97 7.78 8.73 12.38 13.50 13.95 13.02 -34.14%
DPS 7.95 8.00 8.00 9.00 9.00 8.00 11.00 -19.51%
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 51.22 58.38 60.99 83.01 90.37 86.01 85.94 -29.24%
EPS 6.91 7.64 8.49 11.94 13.03 13.47 12.58 -33.00%
DPS 7.87 7.74 7.74 8.69 8.69 7.73 10.64 -18.25%
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 3.11 3.03 3.11 2.33 2.31 2.38 2.24 24.52%
P/EPS 23.08 23.13 22.33 16.23 16.00 15.20 15.29 31.68%
EY 4.33 4.32 4.48 6.16 6.25 6.58 6.54 -24.09%
DY 4.94 4.44 4.10 4.48 4.17 3.77 5.53 -7.26%
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 2.90 2.67 2.74 2.32 2.22 2.40 2.61 7.29%
P/EPS 21.51 20.43 19.70 16.15 15.41 15.34 17.82 13.40%
EY 4.65 4.89 5.08 6.19 6.49 6.52 5.61 -11.79%
DY 5.30 5.03 4.65 4.50 4.33 3.74 4.74 7.75%
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