[BESHOM] YoY TTM Result on 31-Oct-2021 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -28.87%
YoY- -32.49%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 154,889 197,011 183,142 258,091 290,548 385,972 473,612 -16.98%
PBT 15,827 35,262 34,523 49,062 50,541 80,771 96,166 -25.96%
Tax -5,514 -9,873 -8,675 -11,432 -13,101 -20,362 -23,104 -21.23%
NP 10,313 25,389 25,848 37,630 37,440 60,409 73,062 -27.83%
-
NP to SH 10,041 24,653 25,507 37,781 37,872 60,122 72,916 -28.12%
-
Tax Rate 34.84% 28.00% 25.13% 23.30% 25.92% 25.21% 24.03% -
Total Cost 144,576 171,622 157,294 220,461 253,108 325,563 400,550 -15.61%
-
Net Worth 306,105 312,107 0 307,674 299,138 299,337 298,196 0.43%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 10,503 23,875 23,257 31,937 34,868 52,283 49,217 -22.68%
Div Payout % 104.61% 96.85% 91.18% 84.53% 92.07% 86.96% 67.50% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 306,105 312,107 0 307,674 299,138 299,337 298,196 0.43%
NOSH 300,297 300,297 300,297 300,297 300,297 300,297 300,113 0.01%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 6.66% 12.89% 14.11% 14.58% 12.89% 15.65% 15.43% -
ROE 3.28% 7.90% 0.00% 12.28% 12.66% 20.09% 24.45% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 51.61 65.65 62.70 88.92 100.04 132.81 163.59 -17.48%
EPS 3.35 8.21 8.73 13.02 13.04 20.69 25.19 -28.54%
DPS 3.50 8.00 8.00 11.00 12.00 18.00 17.00 -23.14%
NAPS 1.02 1.04 0.00 1.06 1.03 1.03 1.03 -0.16%
Adjusted Per Share Value based on latest NOSH - 300,297
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 51.58 65.61 60.99 85.94 96.75 128.53 157.71 -16.98%
EPS 3.34 8.21 8.49 12.58 12.61 20.02 24.28 -28.14%
DPS 3.50 7.95 7.74 10.64 11.61 17.41 16.39 -22.67%
NAPS 1.0193 1.0393 0.00 1.0246 0.9961 0.9968 0.993 0.43%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.98 1.43 1.95 1.99 2.34 3.44 5.45 -
P/RPS 1.90 2.18 3.11 2.24 2.34 2.59 3.33 -8.92%
P/EPS 29.29 17.41 22.33 15.29 17.94 16.63 21.64 5.17%
EY 3.41 5.74 4.48 6.54 5.57 6.01 4.62 -4.93%
DY 3.57 5.59 4.10 5.53 5.13 5.23 3.12 2.26%
P/NAPS 0.96 1.38 0.00 1.88 2.27 3.34 5.29 -24.74%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 21/12/22 21/12/21 18/12/20 18/12/19 17/12/18 18/12/17 -
Price 0.94 1.43 1.72 2.32 2.15 2.90 5.47 -
P/RPS 1.82 2.18 2.74 2.61 2.15 2.18 3.34 -9.61%
P/EPS 28.09 17.41 19.70 17.82 16.49 14.02 21.72 4.37%
EY 3.56 5.74 5.08 5.61 6.07 7.13 4.60 -4.17%
DY 3.72 5.59 4.65 4.74 5.58 6.21 3.11 3.02%
P/NAPS 0.92 1.38 0.00 2.19 2.09 2.82 5.31 -25.32%

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