[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2022 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 52.07%
YoY- -27.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 115,230 135,213 164,289 204,612 201,471 258,412 351,132 -16.94%
PBT 11,078 19,094 30,740 40,898 30,727 49,624 75,976 -27.44%
Tax -3,173 -5,050 -7,640 -10,015 -8,010 -12,310 -17,535 -24.78%
NP 7,905 14,044 23,100 30,883 22,717 37,314 58,441 -28.34%
-
NP to SH 7,794 13,507 22,530 30,898 22,660 37,388 58,554 -28.53%
-
Tax Rate 28.64% 26.45% 24.85% 24.49% 26.07% 24.81% 23.08% -
Total Cost 107,325 121,169 141,189 173,729 178,754 221,098 292,691 -15.39%
-
Net Worth 306,105 306,105 306,543 307,538 296,199 299,602 319,139 -0.69%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 4,501 9,003 8,842 11,605 17,423 - 26,111 -25.38%
Div Payout % 57.76% 66.65% 39.25% 37.56% 76.89% - 44.59% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 306,105 306,105 306,543 307,538 296,199 299,602 319,139 -0.69%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,157 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 6.86% 10.39% 14.06% 15.09% 11.28% 14.44% 16.64% -
ROE 2.55% 4.41% 7.35% 10.05% 7.65% 12.48% 18.35% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 38.40 45.06 55.74 70.52 69.38 88.84 121.03 -17.40%
EPS 2.60 4.50 7.64 10.65 7.80 12.86 20.18 -28.92%
DPS 1.50 3.00 3.00 4.00 6.00 0.00 9.00 -25.80%
NAPS 1.02 1.02 1.04 1.06 1.02 1.03 1.10 -1.25%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 38.37 45.03 54.71 68.14 67.09 86.05 116.93 -16.94%
EPS 2.60 4.50 7.50 10.29 7.55 12.45 19.50 -28.51%
DPS 1.50 3.00 2.94 3.86 5.80 0.00 8.70 -25.38%
NAPS 1.0193 1.0193 1.0208 1.0241 0.9864 0.9977 1.0627 -0.69%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.92 1.36 1.80 2.12 2.00 2.78 5.38 -
P/RPS 2.40 3.02 3.23 3.01 2.88 3.13 4.45 -9.77%
P/EPS 35.42 30.22 23.55 19.91 25.63 21.63 26.66 4.84%
EY 2.82 3.31 4.25 5.02 3.90 4.62 3.75 -4.63%
DY 1.63 2.21 1.67 1.89 3.00 0.00 1.67 -0.40%
P/NAPS 0.90 1.33 1.73 2.00 1.96 2.70 4.89 -24.56%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 27/03/23 25/03/22 26/03/21 25/03/20 25/03/19 23/03/18 -
Price 0.88 1.15 1.59 2.14 1.17 2.70 4.70 -
P/RPS 2.29 2.55 2.85 3.03 1.69 3.04 3.88 -8.40%
P/EPS 33.88 25.55 20.80 20.09 14.99 21.01 23.29 6.44%
EY 2.95 3.91 4.81 4.98 6.67 4.76 4.29 -6.04%
DY 1.70 2.61 1.89 1.87 5.13 0.00 1.91 -1.92%
P/NAPS 0.86 1.13 1.53 2.02 1.15 2.62 4.27 -23.42%

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