[BESHOM] YoY TTM 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- -10.07%
YoY- -43.31%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 154,173 180,480 175,317 258,299 271,413 369,061 469,501 -16.93%
PBT 16,080 28,491 31,684 51,777 44,600 72,674 99,492 -26.18%
Tax -5,632 -8,313 -8,143 -11,615 -12,051 -18,686 -22,873 -20.82%
NP 10,448 20,178 23,541 40,162 32,549 53,988 76,619 -28.24%
-
NP to SH 10,453 19,542 22,938 40,465 32,681 53,662 76,806 -28.26%
-
Tax Rate 35.02% 29.18% 25.70% 22.43% 27.02% 25.71% 22.99% -
Total Cost 143,725 160,302 151,776 218,137 238,864 315,073 392,882 -15.42%
-
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 10,503 23,875 23,257 23,225 43,580 43,579 57,920 -24.75%
Div Payout % 100.48% 122.18% 101.39% 57.40% 133.35% 81.21% 75.41% -
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 6.78% 11.18% 13.43% 15.55% 11.99% 14.63% 16.32% -
ROE 3.41% 6.38% 7.48% 13.16% 11.03% 17.91% 24.07% -
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 51.37 60.14 59.48 89.03 93.46 126.88 161.83 -17.40%
EPS 3.48 6.51 7.78 13.95 11.25 18.45 26.47 -28.68%
DPS 3.50 8.00 8.00 8.00 15.00 15.00 20.00 -25.20%
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 51.34 60.10 58.38 86.01 90.38 122.90 156.35 -16.93%
EPS 3.48 6.51 7.64 13.47 10.88 17.87 25.58 -28.27%
DPS 3.50 7.95 7.74 7.73 14.51 14.51 19.29 -24.74%
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 1.79 2.26 3.03 2.38 2.14 2.19 3.32 -9.77%
P/EPS 26.41 20.89 23.13 15.20 17.77 15.07 20.32 4.46%
EY 3.79 4.79 4.32 6.58 5.63 6.64 4.92 -4.25%
DY 3.80 5.88 4.44 3.77 7.50 5.40 3.72 0.35%
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 1.71 1.91 2.67 2.40 1.25 2.13 2.90 -8.42%
P/EPS 25.26 17.66 20.43 15.34 10.40 14.64 17.75 6.05%
EY 3.96 5.66 4.89 6.52 9.62 6.83 5.63 -5.69%
DY 3.98 6.96 5.03 3.74 12.82 5.56 4.26 -1.12%
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