[BSTEAD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.31%
YoY- 25.16%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,588,200 2,499,800 3,590,300 2,700,500 2,390,100 2,531,100 2,679,000 -2.27%
PBT 109,900 133,300 280,500 159,200 93,100 174,900 173,400 -26.27%
Tax -42,200 -41,900 -52,400 -36,300 -18,400 -40,800 -8,100 201.43%
NP 67,700 91,400 228,100 122,900 74,700 134,100 165,300 -44.94%
-
NP to SH 45,300 66,700 220,200 97,500 61,200 99,900 150,500 -55.18%
-
Tax Rate 38.40% 31.43% 18.68% 22.80% 19.76% 23.33% 4.67% -
Total Cost 2,520,500 2,408,400 3,362,200 2,577,600 2,315,400 2,397,000 2,513,700 0.18%
-
Net Worth 5,440,137 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 10.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 77,568 77,558 77,571 77,545 77,533 77,562 77,577 -0.00%
Div Payout % 171.23% 116.28% 35.23% 79.53% 126.69% 77.64% 51.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,440,137 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 10.98%
NOSH 1,034,246 1,034,108 1,034,288 1,033,934 1,033,783 1,034,161 1,034,364 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.62% 3.66% 6.35% 4.55% 3.13% 5.30% 6.17% -
ROE 0.83% 1.28% 4.21% 2.05% 1.31% 2.13% 3.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 250.25 241.73 347.13 261.19 231.20 244.75 259.00 -2.27%
EPS 4.38 6.45 21.29 9.43 5.92 9.66 14.55 -55.18%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 5.26 5.05 5.06 4.59 4.52 4.53 4.50 10.99%
Adjusted Per Share Value based on latest NOSH - 1,033,934
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 127.69 123.33 177.12 133.23 117.91 124.87 132.17 -2.27%
EPS 2.23 3.29 10.86 4.81 3.02 4.93 7.42 -55.23%
DPS 3.83 3.83 3.83 3.83 3.83 3.83 3.83 0.00%
NAPS 2.6838 2.5763 2.5819 2.3413 2.3052 2.3112 2.2963 10.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.17 5.42 5.62 5.19 5.24 5.13 5.20 -
P/RPS 2.07 2.24 1.62 1.99 2.27 2.10 2.01 1.98%
P/EPS 118.04 84.03 26.40 55.04 88.51 53.11 35.74 122.26%
EY 0.85 1.19 3.79 1.82 1.13 1.88 2.80 -54.92%
DY 1.45 1.38 1.33 1.45 1.43 1.46 1.44 0.46%
P/NAPS 0.98 1.07 1.11 1.13 1.16 1.13 1.16 -10.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 27/02/14 29/11/13 21/08/13 22/05/13 25/02/13 -
Price 5.13 5.36 5.36 5.35 5.24 5.39 4.70 -
P/RPS 2.05 2.22 1.54 2.05 2.27 2.20 1.81 8.67%
P/EPS 117.12 83.10 25.18 56.73 88.51 55.80 32.30 136.57%
EY 0.85 1.20 3.97 1.76 1.13 1.79 3.10 -57.89%
DY 1.46 1.40 1.40 1.40 1.43 1.39 1.60 -5.93%
P/NAPS 0.98 1.06 1.06 1.17 1.16 1.19 1.04 -3.89%

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