B

Beshom Holdings Bhd
KLSE:BESHOM

Watchlist Manager
Beshom Holdings Bhd
KLSE:BESHOM
Watchlist
Price: 0.84 MYR 0.6% Market Closed
Market Cap: 262m MYR
Have any thoughts about
Beshom Holdings Bhd?
Write Note

Income Statement

Earnings Waterfall
Beshom Holdings Bhd

Revenue
149.4m MYR
Cost of Revenue
-87.7m MYR
Gross Profit
61.7m MYR
Operating Expenses
-48.2m MYR
Operating Income
13.5m MYR
Other Expenses
-2.9m MYR
Net Income
10.6m MYR

Income Statement
Beshom Holdings Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024
Revenue
Revenue
249
N/A
241
-3%
231
-4%
240
+4%
246
+2%
261
+6%
280
+7%
298
+6%
321
+8%
347
+8%
374
+8%
404
+8%
450
+11%
474
+5%
470
-1%
462
-2%
417
-10%
386
-8%
369
-4%
328
-11%
315
-4%
291
-8%
272
-7%
255
-6%
260
+2%
258
-1%
258
+0%
271
+5%
249
-8%
239
-4%
231
-3%
210
-9%
209
0%
197
-6%
181
-8%
174
-4%
161
-7%
155
-4%
154
0%
151
-2%
149
-1%
Gross Profit
Cost of Revenue
(159)
(154)
(150)
(152)
(156)
(168)
(182)
(196)
(215)
(232)
(250)
(272)
(302)
(315)
(307)
(300)
(265)
(240)
(230)
(203)
(196)
(183)
(170)
(156)
(160)
(156)
(157)
(166)
(150)
(144)
(138)
(123)
(123)
(115)
(105)
(101)
(93)
(90)
(90)
(88)
(88)
Gross Profit
90
N/A
86
-4%
81
-6%
88
+8%
90
+2%
93
+3%
98
+6%
101
+3%
106
+5%
115
+8%
124
+7%
133
+7%
148
+12%
159
+7%
163
+3%
162
-1%
153
-6%
146
-5%
139
-5%
126
-9%
119
-6%
107
-10%
102
-5%
99
-3%
100
+1%
102
+2%
101
-1%
105
+4%
100
-5%
95
-5%
93
-1%
86
-8%
86
-1%
82
-4%
75
-8%
73
-3%
68
-7%
65
-5%
64
-1%
63
-2%
62
-2%
Operating Income
Operating Expenses
(41)
(43)
(42)
(46)
(48)
(49)
(50)
(53)
(54)
(55)
(55)
(55)
(61)
(64)
(67)
(67)
(68)
(71)
(70)
(64)
(61)
(58)
(58)
(58)
(56)
(54)
(50)
(53)
(52)
(50)
(51)
(46)
(45)
(47)
(47)
(49)
(50)
(49)
(48)
(49)
(48)
Selling, General & Administrative
(51)
(52)
(52)
(54)
(55)
(57)
(58)
(61)
(63)
(64)
(65)
(68)
(73)
(76)
(79)
(79)
(77)
(78)
(75)
(70)
(62)
(59)
(57)
(61)
(52)
(50)
(47)
(57)
(49)
(47)
(48)
(52)
(48)
(49)
(50)
(54)
(49)
(48)
(47)
(52)
(47)
Depreciation & Amortization
(2)
(2)
(2)
(2)
(3)
(3)
(3)
0
(3)
(3)
(3)
0
(3)
(3)
(3)
0
(3)
(3)
(4)
0
(5)
(6)
(6)
0
(6)
(6)
(6)
0
(6)
(6)
(6)
0
(5)
(5)
(5)
0
(5)
(5)
(5)
(6)
(5)
Other Operating Expenses
12
11
12
10
10
11
11
8
11
12
13
13
15
15
15
13
12
10
9
6
6
6
4
2
2
3
4
4
3
2
2
6
7
7
8
5
4
4
4
9
4
Operating Income
49
N/A
44
-10%
39
-11%
42
+7%
42
+1%
44
+5%
48
+9%
48
+0%
52
+8%
61
+17%
69
+14%
77
+12%
88
+13%
95
+8%
96
+1%
95
-1%
84
-11%
75
-11%
69
-8%
62
-10%
58
-7%
50
-15%
44
-12%
41
-6%
45
+9%
49
+9%
51
+6%
52
+1%
48
-8%
45
-6%
42
-6%
40
-4%
40
+0%
35
-12%
28
-19%
24
-15%
18
-26%
16
-12%
16
+2%
14
-11%
14
-5%
Pre-Tax Income
Interest Income Expense
1
1
1
1
1
1
1
1
1
0
1
1
1
1
2
2
2
2
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
Pre-Tax Income
50
N/A
45
-10%
40
-10%
43
+6%
43
+1%
45
+5%
49
+8%
49
+0%
53
+8%
61
+16%
70
+14%
78
+12%
89
+13%
96
+9%
98
+1%
96
-1%
86
-11%
76
-11%
70
-8%
63
-10%
59
-7%
50
-15%
45
-12%
42
-7%
45
+8%
49
+9%
52
+6%
52
+1%
48
-8%
45
-6%
42
-6%
40
-5%
41
+0%
36
-12%
29
-19%
24
-15%
18
-25%
16
-12%
16
+2%
14
-11%
14
-5%
Net Income
Tax Provision
(11)
(10)
(9)
(12)
(12)
(13)
(14)
(13)
(13)
(15)
(18)
(19)
(21)
(23)
(23)
(24)
(22)
(20)
(19)
(16)
(15)
(13)
(12)
(9)
(10)
(11)
(11)
(13)
(12)
(12)
(11)
(11)
(11)
(10)
(9)
(7)
(6)
(5)
(6)
(4)
(3)
Income from Continuing Operations
38
35
31
31
31
32
35
37
39
46
52
59
68
73
75
73
64
56
52
47
44
38
33
32
35
38
40
39
36
33
31
29
29
25
20
17
12
10
11
11
11
Income to Minority Interest
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(0)
0
0
0
0
0
(0)
0
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
0
Net Income (Common)
38
N/A
34
-9%
31
-9%
30
-4%
30
+1%
32
+6%
34
+8%
36
+6%
40
+9%
47
+18%
52
+12%
59
+14%
68
+14%
73
+8%
75
+3%
72
-4%
63
-12%
56
-12%
51
-8%
48
-7%
45
-7%
38
-14%
33
-14%
33
-1%
35
+8%
38
+9%
41
+7%
39
-5%
36
-8%
33
-7%
30
-8%
28
-7%
28
+0%
24
-14%
19
-21%
16
-15%
12
-28%
10
-13%
11
+4%
11
+2%
11
-3%
EPS (Diluted)
0.11
N/A
0.1
-9%
0.09
-10%
0.09
N/A
0.09
N/A
0.1
+11%
0.11
+10%
0.12
+9%
0.13
+8%
0.15
+15%
0.17
+13%
0.2
+18%
0.22
+10%
0.24
+9%
0.25
+4%
0.24
-4%
0.22
-8%
0.2
-9%
0.18
-10%
0.16
-11%
0.15
-6%
0.12
-20%
0.11
-8%
0.11
N/A
0.11
N/A
0.12
+9%
0.12
N/A
0.13
+8%
0.11
-15%
0.11
N/A
0.11
N/A
0.09
-18%
0.1
+11%
0.08
-20%
0.06
-25%
0.05
-17%
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A

See Also

Discover More