[BSTEAD] QoQ Cumulative 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- 70.66%
YoY- 573.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative 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 11,416,600 7,750,000 3,438,400 11,305,500 8,345,200 4,664,900 118.44%
PBT 445,900 1,032,000 953,600 683,100 760,700 442,400 202,500 69.01%
Tax -316,900 -227,400 -235,900 -123,500 -281,500 -165,100 -72,500 166.61%
NP 129,000 804,600 717,700 559,600 479,200 277,300 130,000 -0.51%
-
NP to SH 62,000 464,300 364,700 290,300 170,100 91,500 35,800 44.06%
-
Tax Rate 71.07% 22.03% 24.74% 18.08% 37.01% 37.32% 35.80% -
Total Cost 14,980,200 10,612,000 7,032,300 2,878,800 10,826,300 8,067,900 4,534,900 121.32%
-
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% 12.38% 10.05% 8.14% 5.18% 2.88% 1.15% -
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 745.40 563.23 382.34 169.63 557.75 411.70 230.14 118.44%
EPS 3.06 22.91 17.99 14.32 8.39 4.51 1.77 43.90%
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 745.40 563.23 382.34 169.63 557.75 411.70 230.14 118.44%
EPS 3.06 22.91 17.99 14.32 8.39 4.51 1.77 43.90%
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 0.10 0.19 0.39 0.10 0.13 0.28 -56.52%
P/EPS 20.43 2.49 4.09 4.64 6.32 12.29 37.09 -32.73%
EY 4.89 40.19 24.48 21.54 15.83 8.13 2.70 48.42%
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 0.11 0.17 0.45 0.11 0.13 0.26 -54.32%
P/EPS 20.43 2.66 3.64 5.31 7.27 12.18 34.26 -29.08%
EY 4.89 37.55 27.47 18.84 13.76 8.21 2.92 40.88%
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