[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 582.66%
YoY- 573.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 15,109,200 15,222,133 15,500,000 13,753,600 11,305,500 11,126,933 9,329,800 37.78%
PBT 445,900 1,376,000 1,907,200 2,732,400 760,700 589,866 405,000 6.60%
Tax -316,900 -303,200 -471,800 -494,000 -281,500 -220,133 -145,000 68.17%
NP 129,000 1,072,800 1,435,400 2,238,400 479,200 369,733 260,000 -37.24%
-
NP to SH 62,000 619,066 729,400 1,161,200 170,100 122,000 71,600 -9.12%
-
Tax Rate 71.07% 22.03% 24.74% 18.08% 37.01% 37.32% 35.80% -
Total Cost 14,980,200 14,149,333 14,064,600 11,515,200 10,826,300 10,757,200 9,069,800 39.59%
-
Net Worth 3,324,279 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 3,121,579 4.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 30,405 - - - - - - -
Div Payout % 49.04% - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,324,279 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 3,121,579 4.27%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.85% 7.05% 9.26% 16.28% 4.24% 3.32% 2.79% -
ROE 1.87% 16.51% 20.10% 32.55% 5.18% 3.83% 2.29% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 745.40 750.97 764.68 678.52 557.75 548.94 460.28 37.78%
EPS 3.06 30.55 35.98 57.28 8.39 6.01 3.54 -9.23%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.85 1.79 1.76 1.62 1.57 1.54 4.27%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 745.40 750.97 764.68 678.52 557.75 548.94 460.28 37.78%
EPS 3.06 30.55 35.98 57.28 8.39 6.01 3.54 -9.23%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.85 1.79 1.76 1.62 1.57 1.54 4.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.625 0.57 0.735 0.665 0.53 0.555 0.655 -
P/RPS 0.08 0.08 0.10 0.10 0.10 0.10 0.14 -31.06%
P/EPS 20.43 1.87 2.04 1.16 6.32 9.22 18.54 6.66%
EY 4.89 53.58 48.96 86.15 15.83 10.84 5.39 -6.26%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.41 0.38 0.33 0.35 0.43 -7.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 26/08/22 27/05/22 28/02/22 30/11/21 27/08/21 -
Price 0.625 0.61 0.655 0.76 0.61 0.55 0.605 -
P/RPS 0.08 0.08 0.09 0.11 0.11 0.10 0.13 -27.58%
P/EPS 20.43 2.00 1.82 1.33 7.27 9.14 17.13 12.42%
EY 4.89 50.07 54.94 75.38 13.76 10.94 5.84 -11.13%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.37 0.43 0.38 0.35 0.39 -1.71%

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