[BESHOM] QoQ Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 42,873 44,077 48,263 45,267 59,404 55,749 49,136 -8.67% QoQ % -2.73% -8.67% 6.62% -23.80% 6.56% 13.46% - Horiz. % 87.25% 89.70% 98.22% 92.13% 120.90% 113.46% 100.00%
PBT 4,088 5,516 9,490 9,397 10,859 10,487 9,394 -42.49% QoQ % -25.89% -41.88% 0.99% -13.46% 3.55% 11.64% - Horiz. % 43.52% 58.72% 101.02% 100.03% 115.60% 111.64% 100.00%
Tax -1,165 -1,495 -2,390 -3,263 -2,725 -2,567 -2,348 -37.25% QoQ % 22.07% 37.45% 26.75% -19.74% -6.16% -9.33% - Horiz. % 49.62% 63.67% 101.79% 138.97% 116.06% 109.33% 100.00%
NP 2,923 4,021 7,100 6,134 8,134 7,920 7,046 -44.29% QoQ % -27.31% -43.37% 15.75% -24.59% 2.70% 12.40% - Horiz. % 41.48% 57.07% 100.77% 87.06% 115.44% 112.40% 100.00%
NP to SH 2,603 3,878 7,026 6,035 7,714 7,816 7,000 -48.20% QoQ % -32.88% -44.81% 16.42% -21.77% -1.31% 11.66% - Horiz. % 37.19% 55.40% 100.37% 86.21% 110.20% 111.66% 100.00%
Tax Rate 28.50 % 27.10 % 25.18 % 34.72 % 25.09 % 24.48 % 24.99 % 9.13% QoQ % 5.17% 7.63% -27.48% 38.38% 2.49% -2.04% - Horiz. % 114.05% 108.44% 100.76% 138.94% 100.40% 97.96% 100.00%
Total Cost 39,950 40,056 41,163 39,133 51,270 47,829 42,090 -3.41% QoQ % -0.26% -2.69% 5.19% -23.67% 7.19% 13.64% - Horiz. % 94.92% 95.17% 97.80% 92.97% 121.81% 113.64% 100.00%
Net Worth 306,105 312,107 324,270 315,303 306,543 - 292,462 3.08% QoQ % -1.92% -3.75% 2.84% 2.86% 0.00% 0.00% - Horiz. % 104.66% 106.72% 110.88% 107.81% 104.81% 0.00% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - 9,003 - 14,872 - 8,762 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.74% 0.00% 169.73% 0.00% 100.00% -
Div Payout % - % 232.16 % - % 246.44 % - % 112.11 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 207.08% 0.00% 219.82% 0.00% 100.00% -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 306,105 312,107 324,270 315,303 306,543 - 292,462 3.08% QoQ % -1.92% -3.75% 2.84% 2.86% 0.00% 0.00% - Horiz. % 104.66% 106.72% 110.88% 107.81% 104.81% 0.00% 100.00%
NOSH 300,103 300,103 300,250 297,456 294,753 292,095 289,567 2.40% QoQ % 0.00% -0.05% 0.94% 0.92% 0.91% 0.87% - Horiz. % 103.64% 103.64% 103.69% 102.72% 101.79% 100.87% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 6.82 % 9.12 % 14.71 % 13.55 % 13.69 % 14.21 % 14.34 % -38.99% QoQ % -25.22% -38.00% 8.56% -1.02% -3.66% -0.91% - Horiz. % 47.56% 63.60% 102.58% 94.49% 95.47% 99.09% 100.00%
ROE 0.85 % 1.24 % 2.17 % 1.91 % 2.52 % - % 2.39 % -49.71% QoQ % -31.45% -42.86% 13.61% -24.21% 0.00% 0.00% - Horiz. % 35.56% 51.88% 90.79% 79.92% 105.44% 0.00% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 14.29 14.69 16.07 15.22 20.15 19.09 16.97 -10.80% QoQ % -2.72% -8.59% 5.58% -24.47% 5.55% 12.49% - Horiz. % 84.21% 86.56% 94.70% 89.69% 118.74% 112.49% 100.00%
EPS 0.87 1.29 2.34 2.03 2.62 2.68 2.42 -49.35% QoQ % -32.56% -44.87% 15.27% -22.52% -2.24% 10.74% - Horiz. % 35.95% 53.31% 96.69% 83.88% 108.26% 110.74% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 166.67% 0.00% 100.00% -
NAPS 1.0200 1.0400 1.0800 1.0600 1.0400 - 1.0100 0.66% QoQ % -1.92% -3.70% 1.89% 1.92% 0.00% 0.00% - Horiz. % 100.99% 102.97% 106.93% 104.95% 102.97% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,297 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 14.28 14.68 16.07 15.07 19.78 18.56 16.36 -8.64% QoQ % -2.72% -8.65% 6.64% -23.81% 6.57% 13.45% - Horiz. % 87.29% 89.73% 98.23% 92.11% 120.90% 113.45% 100.00%
EPS 0.87 1.29 2.34 2.01 2.57 2.60 2.33 -48.05% QoQ % -32.56% -44.87% 16.42% -21.79% -1.15% 11.59% - Horiz. % 37.34% 55.36% 100.43% 86.27% 110.30% 111.59% 100.00%
DPS 0.00 3.00 0.00 4.95 0.00 2.92 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.74% 0.00% 169.52% 0.00% 100.00% -
NAPS 1.0193 1.0393 1.0798 1.0500 1.0208 - 0.9739 3.08% QoQ % -1.92% -3.75% 2.84% 2.86% 0.00% 0.00% - Horiz. % 104.66% 106.72% 110.87% 107.81% 104.82% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 1.3600 1.4300 1.4900 1.6100 1.8000 1.9500 2.0100 -
P/RPS 9.52 9.74 9.27 10.58 8.93 10.22 11.85 -13.55% QoQ % -2.26% 5.07% -12.38% 18.48% -12.62% -13.76% - Horiz. % 80.34% 82.19% 78.23% 89.28% 75.36% 86.24% 100.00%
P/EPS 156.80 110.66 63.67 79.35 68.78 72.87 83.15 52.46% QoQ % 41.70% 73.80% -19.76% 15.37% -5.61% -12.36% - Horiz. % 188.57% 133.08% 76.57% 95.43% 82.72% 87.64% 100.00%
EY 0.64 0.90 1.57 1.26 1.45 1.37 1.20 -34.16% QoQ % -28.89% -42.68% 24.60% -13.10% 5.84% 14.17% - Horiz. % 53.33% 75.00% 130.83% 105.00% 120.83% 114.17% 100.00%
DY 0.00 2.10 0.00 3.11 0.00 1.54 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 136.36% 0.00% 201.95% 0.00% 100.00% -
P/NAPS 1.33 1.38 1.38 1.52 1.73 0.00 1.99 -23.50% QoQ % -3.62% 0.00% -9.21% -12.14% 0.00% 0.00% - Horiz. % 66.83% 69.35% 69.35% 76.38% 86.93% 0.00% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 27/03/23 21/12/22 29/09/22 24/06/22 25/03/22 21/12/21 28/09/21 -
Price 1.1500 1.4300 1.4100 1.5000 1.5900 1.7200 2.0000 -
P/RPS 8.05 9.74 8.77 9.86 7.89 9.01 11.79 -22.41% QoQ % -17.35% 11.06% -11.05% 24.97% -12.43% -23.58% - Horiz. % 68.28% 82.61% 74.39% 83.63% 66.92% 76.42% 100.00%
P/EPS 132.58 110.66 60.26 73.93 60.75 64.28 82.73 36.83% QoQ % 19.81% 83.64% -18.49% 21.70% -5.49% -22.30% - Horiz. % 160.26% 133.76% 72.84% 89.36% 73.43% 77.70% 100.00%
EY 0.75 0.90 1.66 1.35 1.65 1.56 1.21 -27.24% QoQ % -16.67% -45.78% 22.96% -18.18% 5.77% 28.93% - Horiz. % 61.98% 74.38% 137.19% 111.57% 136.36% 128.93% 100.00%
DY 0.00 2.10 0.00 3.33 0.00 1.74 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 120.69% 0.00% 191.38% 0.00% 100.00% -
P/NAPS 1.13 1.38 1.31 1.42 1.53 0.00 1.98 -31.13% QoQ % -18.12% 5.34% -7.75% -7.19% 0.00% 0.00% - Horiz. % 57.07% 69.70% 66.16% 71.72% 77.27% 0.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BESHOM Quarterly Report April 2022.pdf 
