[BESHOM] YoY TTM Result on 31-Jul-2020 [#1]

Stock

[BESHOM] BESHOM HOLDINGS BERHAD

Announcement Date

29-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- 7.82%

YoY- -21.31%

Quarter Report

Hai-O Quarterly Report July 2020.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	161,088	152,934	249,279	260,343	314,330	417,329	449,862	-15.72%
YoY %	5.33%	-38.65%	-4.25%	-17.18%	-24.68%	-7.23%	-	-
Horiz. %	35.81%	34.00%	55.41%	57.87%	69.87%	92.77%	100.00%	-
PBT	18,016	29,743	48,073	45,063	59,254	90,360	88,637	-23.31%
YoY %	-39.43%	-38.13%	6.68%	-23.95%	-34.42%	1.94%	-	-
Horiz. %	20.33%	33.56%	54.24%	50.84%	66.85%	101.94%	100.00%	-
Tax	-6,053	-8,378	-12,009	-10,367	-15,239	-22,179	-21,291	-18.90%
YoY %	27.75%	30.24%	-15.84%	31.97%	31.29%	-4.17%	-	-
Horiz. %	28.43%	39.35%	56.40%	48.69%	71.57%	104.17%	100.00%	-
NP	11,963	21,365	36,064	34,696	44,015	68,181	67,346	-25.01%
YoY %	-44.01%	-40.76%	3.94%	-21.17%	-35.44%	1.24%	-	-
Horiz. %	17.76%	31.72%	53.55%	51.52%	65.36%	101.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,597	20,772	35,862	34,747	44,155	67,959	67,386	-25.40%
YoY %	-44.17%	-42.08%	3.21%	-21.31%	-35.03%	0.85%	-	-
Horiz. %	17.21%	30.83%	53.22%	51.56%	65.53%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.60%	28.17%	24.98%	23.01%	25.72%	24.55%	24.02%	-
YoY %	19.28%	12.77%	8.56%	-10.54%	4.77%	2.21%	-	-
Horiz. %	139.88%	117.28%	104.00%	95.80%	107.08%	102.21%	100.00%	-
Total Cost	149,125	131,569	213,215	225,647	270,315	349,148	382,516	-14.52%
YoY %	13.34%	-38.29%	-5.51%	-16.52%	-22.58%	-8.72%	-	-
Horiz. %	38.99%	34.40%	55.74%	58.99%	70.67%	91.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,107	324,270	292,462	310,653	316,623	320,288	306,936	0.27%
YoY %	-3.75%	10.88%	-5.86%	-1.89%	-1.14%	4.35%	-	-
Horiz. %	101.68%	105.65%	95.28%	101.21%	103.16%	104.35%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	15,005	23,635	26,105	29,039	37,780	58,028	41,519	-15.59%
YoY %	-36.51%	-9.46%	-10.10%	-23.14%	-34.89%	39.76%	-	-
Horiz. %	36.14%	56.93%	62.87%	69.94%	90.99%	139.76%	100.00%	-
Div Payout %	129.39%	113.79%	72.79%	83.58%	85.56%	85.39%	61.61%	-
YoY %	13.71%	56.33%	-12.91%	-2.31%	0.20%	38.60%	-	-
Horiz. %	210.01%	184.69%	118.15%	135.66%	138.87%	138.60%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	312,107	324,270	292,462	310,653	316,623	320,288	306,936	0.27%
YoY %	-3.75%	10.88%	-5.86%	-1.89%	-1.14%	4.35%	-	-
Horiz. %	101.68%	105.65%	95.28%	101.21%	103.16%	104.35%	100.00%	-
NOSH	300,297	300,297	300,297	300,297	300,297	300,286	289,562	0.60%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.70%	-	-
Horiz. %	103.71%	103.71%	103.71%	103.71%	103.71%	103.70%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	7.43%	13.97%	14.47%	13.33%	14.00%	16.34%	14.97%	-
YoY %	-46.81%	-3.46%	8.55%	-4.79%	-14.32%	9.15%	-	-
Horiz. %	49.63%	93.32%	96.66%	89.04%	93.52%	109.15%	100.00%	-
ROE	3.72%	6.41%	12.26%	11.19%	13.95%	21.22%	21.95%	-
YoY %	-41.97%	-47.72%	9.56%	-19.78%	-34.26%	-3.33%	-	-
Horiz. %	16.95%	29.20%	55.85%	50.98%	63.55%	96.67%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	53.68	50.94	86.09	89.67	108.21	143.33	155.36	-16.22%
YoY %	5.38%	-40.83%	-3.99%	-17.13%	-24.50%	-7.74%	-	-
Horiz. %	34.55%	32.79%	55.41%	57.72%	69.65%	92.26%	100.00%	-
EPS	3.86	6.92	12.38	11.97	15.20	23.34	23.27	-25.86%
YoY %	-44.22%	-44.10%	3.43%	-21.25%	-34.88%	0.30%	-	-
Horiz. %	16.59%	29.74%	53.20%	51.44%	65.32%	100.30%	100.00%	-
DPS	5.00	7.87	9.00	10.00	13.00	20.00	14.34	-16.09%
YoY %	-36.47%	-12.56%	-10.00%	-23.08%	-35.00%	39.47%	-	-
Horiz. %	34.87%	54.88%	62.76%	69.74%	90.66%	139.47%	100.00%	-
NAPS	1.04	1.08	1.01	1.07	1.09	1.10	1.06	-0.31%
YoY %	-3.70%	6.93%	-5.61%	-1.83%	-0.91%	3.77%	-	-
Horiz. %	98.11%	101.89%	95.28%	100.94%	102.83%	103.77%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 300,297
RPS	53.64	50.93	83.01	86.69	104.67	138.97	149.81	-15.72%
YoY %	5.32%	-38.65%	-4.25%	-17.18%	-24.68%	-7.24%	-	-
Horiz. %	35.81%	34.00%	55.41%	57.87%	69.87%	92.76%	100.00%	-
EPS	3.86	6.92	11.94	11.57	14.70	22.63	22.44	-25.41%
YoY %	-44.22%	-42.04%	3.20%	-21.29%	-35.04%	0.85%	-	-
Horiz. %	17.20%	30.84%	53.21%	51.56%	65.51%	100.85%	100.00%	-
DPS	5.00	7.87	8.69	9.67	12.58	19.32	13.83	-15.59%
YoY %	-36.47%	-9.44%	-10.13%	-23.13%	-34.89%	39.70%	-	-
Horiz. %	36.15%	56.91%	62.83%	69.92%	90.96%	139.70%	100.00%	-
NAPS	1.0393	1.0798	0.9739	1.0345	1.0544	1.0666	1.0221	0.27%
YoY %	-3.75%	10.87%	-5.86%	-1.89%	-1.14%	4.35%	-	-
Horiz. %	101.68%	105.65%	95.28%	101.21%	103.16%	104.35%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	1.03	1.49	2.01	1.85	2.27	4.40	4.28	-
P/RPS	1.92	2.93	2.33	2.06	2.10	3.07	2.75	-5.80%
YoY %	-34.47%	25.75%	13.11%	-1.90%	-31.60%	11.64%	-	-
Horiz. %	69.82%	106.55%	84.73%	74.91%	76.36%	111.64%	100.00%	-
P/EPS	26.65	21.54	16.23	15.46	14.93	18.85	18.39	6.37%
YoY %	23.72%	32.72%	4.98%	3.55%	-20.80%	2.50%	-	-
Horiz. %	144.92%	117.13%	88.25%	84.07%	81.19%	102.50%	100.00%	-
EY	3.75	4.64	6.16	6.47	6.70	5.30	5.44	-6.00%
YoY %	-19.18%	-24.68%	-4.79%	-3.43%	26.42%	-2.57%	-	-
Horiz. %	68.93%	85.29%	113.24%	118.93%	123.16%	97.43%	100.00%	-
DY	4.85	5.28	4.48	5.41	5.73	4.55	3.35	6.35%
YoY %	-8.14%	17.86%	-17.19%	-5.58%	25.93%	35.82%	-	-
Horiz. %	144.78%	157.61%	133.73%	161.49%	171.04%	135.82%	100.00%	-
P/NAPS	0.99	1.38	1.99	1.73	2.08	4.00	4.04	-20.88%
YoY %	-28.26%	-30.65%	15.03%	-16.83%	-48.00%	-0.99%	-	-
Horiz. %	24.50%	34.16%	49.26%	42.82%	51.49%	99.01%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	27/09/23	29/09/22	28/09/21	29/09/20	26/09/19	26/09/18	20/09/17	-
Price	1.02	1.41	2.00	1.80	2.73	4.04	4.70	-
P/RPS	1.90	2.77	2.32	2.01	2.52	2.82	3.03	-7.48%
YoY %	-31.41%	19.40%	15.42%	-20.24%	-10.64%	-6.93%	-	-
Horiz. %	62.71%	91.42%	76.57%	66.34%	83.17%	93.07%	100.00%	-
P/EPS	26.40	20.38	16.15	15.04	17.96	17.31	20.20	4.56%
YoY %	29.54%	26.19%	7.38%	-16.26%	3.76%	-14.31%	-	-
Horiz. %	130.69%	100.89%	79.95%	74.46%	88.91%	85.69%	100.00%	-
EY	3.79	4.91	6.19	6.65	5.57	5.78	4.95	-4.35%
YoY %	-22.81%	-20.68%	-6.92%	19.39%	-3.63%	16.77%	-	-
Horiz. %	76.57%	99.19%	125.05%	134.34%	112.53%	116.77%	100.00%	-
DY	4.90	5.58	4.50	5.56	4.76	4.95	3.05	8.21%
YoY %	-12.19%	24.00%	-19.06%	16.81%	-3.84%	62.30%	-	-
Horiz. %	160.66%	182.95%	147.54%	182.30%	156.07%	162.30%	100.00%	-
P/NAPS	0.98	1.31	1.98	1.68	2.50	3.67	4.43	-22.22%
YoY %	-25.19%	-33.84%	17.86%	-32.80%	-31.88%	-17.16%	-	-
Horiz. %	22.12%	29.57%	44.70%	37.92%	56.43%	82.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos