[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -15.13%
YoY- 407.43%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 12,950,000 15,109,200 15,222,133 15,500,000 13,753,600 11,305,500 11,126,933 10.65%
PBT -63,600 445,900 1,376,000 1,907,200 2,732,400 760,700 589,866 -
Tax -109,200 -316,900 -303,200 -471,800 -494,000 -281,500 -220,133 -37.36%
NP -172,800 129,000 1,072,800 1,435,400 2,238,400 479,200 369,733 -
-
NP to SH -251,200 62,000 619,066 729,400 1,161,200 170,100 122,000 -
-
Tax Rate - 71.07% 22.03% 24.74% 18.08% 37.01% 37.32% -
Total Cost 13,122,800 14,980,200 14,149,333 14,064,600 11,515,200 10,826,300 10,757,200 14.18%
-
Net Worth 3,243,200 3,324,279 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 1.27%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 30,405 - - - - - -
Div Payout % - 49.04% - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,243,200 3,324,279 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 1.27%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -1.33% 0.85% 7.05% 9.26% 16.28% 4.24% 3.32% -
ROE -7.75% 1.87% 16.51% 20.10% 32.55% 5.18% 3.83% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 638.88 745.40 750.97 764.68 678.52 557.75 548.94 10.65%
EPS -12.40 3.06 30.55 35.98 57.28 8.39 6.01 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.64 1.85 1.79 1.76 1.62 1.57 1.27%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 638.88 745.40 750.97 764.68 678.52 557.75 548.94 10.65%
EPS -12.40 3.06 30.55 35.98 57.28 8.39 6.01 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.64 1.85 1.79 1.76 1.62 1.57 1.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.855 0.625 0.57 0.735 0.665 0.53 0.555 -
P/RPS 0.13 0.08 0.08 0.10 0.10 0.10 0.10 19.13%
P/EPS -6.90 20.43 1.87 2.04 1.16 6.32 9.22 -
EY -14.49 4.89 53.58 48.96 86.15 15.83 10.84 -
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.31 0.41 0.38 0.33 0.35 31.90%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 29/11/22 26/08/22 27/05/22 28/02/22 30/11/21 -
Price 0.855 0.625 0.61 0.655 0.76 0.61 0.55 -
P/RPS 0.13 0.08 0.08 0.09 0.11 0.11 0.10 19.13%
P/EPS -6.90 20.43 2.00 1.82 1.33 7.27 9.14 -
EY -14.49 4.89 50.07 54.94 75.38 13.76 10.94 -
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.33 0.37 0.43 0.38 0.35 31.90%

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