[BSTEAD] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 125.85%
YoY- 46.31%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,694,300 2,588,200 2,499,800 3,590,300 2,700,500 2,390,100 2,531,100 4.24%
PBT 86,100 109,900 133,300 280,500 159,200 93,100 174,900 -37.62%
Tax -35,900 -42,200 -41,900 -52,400 -36,300 -18,400 -40,800 -8.16%
NP 50,200 67,700 91,400 228,100 122,900 74,700 134,100 -48.02%
-
NP to SH 18,200 45,300 66,700 220,200 97,500 61,200 99,900 -67.82%
-
Tax Rate 41.70% 38.40% 31.43% 18.68% 22.80% 19.76% 23.33% -
Total Cost 2,644,100 2,520,500 2,408,400 3,362,200 2,577,600 2,315,400 2,397,000 6.75%
-
Net Worth 5,604,772 5,440,137 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 12.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 62,045 77,568 77,558 77,571 77,545 77,533 77,562 -13.81%
Div Payout % 340.91% 171.23% 116.28% 35.23% 79.53% 126.69% 77.64% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,604,772 5,440,137 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 12.68%
NOSH 1,034,090 1,034,246 1,034,108 1,034,288 1,033,934 1,033,783 1,034,161 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.86% 2.62% 3.66% 6.35% 4.55% 3.13% 5.30% -
ROE 0.32% 0.83% 1.28% 4.21% 2.05% 1.31% 2.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 260.55 250.25 241.73 347.13 261.19 231.20 244.75 4.25%
EPS 1.76 4.38 6.45 21.29 9.43 5.92 9.66 -67.82%
DPS 6.00 7.50 7.50 7.50 7.50 7.50 7.50 -13.81%
NAPS 5.42 5.26 5.05 5.06 4.59 4.52 4.53 12.69%
Adjusted Per Share Value based on latest NOSH - 1,034,288
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.92 127.69 123.33 177.12 133.23 117.91 124.87 4.24%
EPS 0.90 2.23 3.29 10.86 4.81 3.02 4.93 -67.78%
DPS 3.06 3.83 3.83 3.83 3.83 3.83 3.83 -13.88%
NAPS 2.7651 2.6838 2.5763 2.5819 2.3413 2.3052 2.3112 12.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.00 5.17 5.42 5.62 5.19 5.24 5.13 -
P/RPS 1.92 2.07 2.24 1.62 1.99 2.27 2.10 -5.79%
P/EPS 284.09 118.04 84.03 26.40 55.04 88.51 53.11 205.54%
EY 0.35 0.85 1.19 3.79 1.82 1.13 1.88 -67.36%
DY 1.20 1.45 1.38 1.33 1.45 1.43 1.46 -12.24%
P/NAPS 0.92 0.98 1.07 1.11 1.13 1.16 1.13 -12.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 26/05/14 27/02/14 29/11/13 21/08/13 22/05/13 -
Price 4.96 5.13 5.36 5.36 5.35 5.24 5.39 -
P/RPS 1.90 2.05 2.22 1.54 2.05 2.27 2.20 -9.30%
P/EPS 281.82 117.12 83.10 25.18 56.73 88.51 55.80 194.07%
EY 0.35 0.85 1.20 3.97 1.76 1.13 1.79 -66.27%
DY 1.21 1.46 1.40 1.40 1.40 1.43 1.39 -8.82%
P/NAPS 0.92 0.98 1.06 1.06 1.17 1.16 1.19 -15.75%

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