[BESHOM] YoY TTM Result on 31-Jan-2020 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- -13.71%
YoY- -39.1%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 180,480 175,317 258,299 271,413 369,061 469,501 373,767 -11.42%
PBT 28,491 31,684 51,777 44,600 72,674 99,492 69,821 -13.87%
Tax -8,313 -8,143 -11,615 -12,051 -18,686 -22,873 -17,666 -11.80%
NP 20,178 23,541 40,162 32,549 53,988 76,619 52,155 -14.63%
-
NP to SH 19,542 22,938 40,465 32,681 53,662 76,806 52,195 -15.09%
-
Tax Rate 29.18% 25.70% 22.43% 27.02% 25.71% 22.99% 25.30% -
Total Cost 160,302 151,776 218,137 238,864 315,073 392,882 321,612 -10.95%
-
Net Worth 306,105 306,543 307,538 296,199 299,602 319,139 193,156 7.97%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 23,875 23,257 23,225 43,580 43,579 57,920 31,066 -4.29%
Div Payout % 122.18% 101.39% 57.40% 133.35% 81.21% 75.41% 59.52% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 306,105 306,543 307,538 296,199 299,602 319,139 193,156 7.97%
NOSH 300,297 300,297 300,297 300,297 300,297 300,157 193,156 7.62%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 11.18% 13.43% 15.55% 11.99% 14.63% 16.32% 13.95% -
ROE 6.38% 7.48% 13.16% 11.03% 17.91% 24.07% 27.02% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 60.14 59.48 89.03 93.46 126.88 161.83 193.51 -17.69%
EPS 6.51 7.78 13.95 11.25 18.45 26.47 27.02 -21.10%
DPS 8.00 8.00 8.00 15.00 15.00 20.00 16.00 -10.90%
NAPS 1.02 1.04 1.06 1.02 1.03 1.10 1.00 0.33%
Adjusted Per Share Value based on latest NOSH - 300,297
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 60.10 58.38 86.01 90.38 122.90 156.35 124.47 -11.42%
EPS 6.51 7.64 13.47 10.88 17.87 25.58 17.38 -15.09%
DPS 7.95 7.74 7.73 14.51 14.51 19.29 10.35 -4.29%
NAPS 1.0193 1.0208 1.0241 0.9864 0.9977 1.0627 0.6432 7.97%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.36 1.80 2.12 2.00 2.78 5.38 4.29 -
P/RPS 2.26 3.03 2.38 2.14 2.19 3.32 2.22 0.29%
P/EPS 20.89 23.13 15.20 17.77 15.07 20.32 15.88 4.67%
EY 4.79 4.32 6.58 5.63 6.64 4.92 6.30 -4.46%
DY 5.88 4.44 3.77 7.50 5.40 3.72 3.73 7.87%
P/NAPS 1.33 1.73 2.00 1.96 2.70 4.89 4.29 -17.72%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 25/03/22 26/03/21 25/03/20 25/03/19 23/03/18 29/03/17 -
Price 1.15 1.59 2.14 1.17 2.70 4.70 3.30 -
P/RPS 1.91 2.67 2.40 1.25 2.13 2.90 1.71 1.85%
P/EPS 17.66 20.43 15.34 10.40 14.64 17.75 12.21 6.34%
EY 5.66 4.89 6.52 9.62 6.83 5.63 8.19 -5.96%
DY 6.96 5.03 3.74 12.82 5.56 4.26 4.85 6.20%
P/NAPS 1.13 1.53 2.02 1.15 2.62 4.27 3.30 -16.35%

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