[BSTEAD] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 174.32%
YoY- 2773.81%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,471,900 2,386,200 2,375,200 2,422,200 2,023,400 2,069,000 1,856,700 20.99%
PBT 643,100 161,800 71,600 261,200 120,400 341,100 36,300 578.40%
Tax -61,700 -34,800 -30,700 -76,300 -27,100 -39,700 -26,800 74.26%
NP 581,400 127,000 40,900 184,900 93,300 301,400 9,500 1449.10%
-
NP to SH 312,400 59,300 4,200 120,700 44,000 225,800 -21,500 -
-
Tax Rate 9.59% 21.51% 42.88% 29.21% 22.51% 11.64% 73.83% -
Total Cost 1,890,500 2,259,200 2,334,300 2,237,300 1,930,100 1,767,600 1,847,200 1.55%
-
Net Worth 5,898,570 5,655,329 5,635,059 6,891,800 6,912,070 7,983,165 5,705,769 2.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 60,810 60,810 50,675 70,945 101,350 66,804 51,682 11.44%
Div Payout % 19.47% 102.55% 1,206.55% 58.78% 230.34% 29.59% 0.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 5,898,570 5,655,329 5,635,059 6,891,800 6,912,070 7,983,165 5,705,769 2.23%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,670,118 1,033,653 56.60%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 23.52% 5.32% 1.72% 7.63% 4.61% 14.57% 0.51% -
ROE 5.30% 1.05% 0.07% 1.75% 0.64% 2.83% -0.38% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 121.95 117.72 117.18 119.50 99.82 123.88 179.62 -22.73%
EPS 15.41 2.93 0.21 5.95 2.17 13.52 -2.08 -
DPS 3.00 3.00 2.50 3.50 5.00 4.00 5.00 -28.84%
NAPS 2.91 2.79 2.78 3.40 3.41 4.78 5.52 -34.71%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 121.95 117.72 117.18 119.50 99.82 102.07 91.60 20.99%
EPS 15.41 2.93 0.21 5.95 2.17 11.14 -1.06 -
DPS 3.00 3.00 2.50 3.50 5.00 3.30 2.55 11.43%
NAPS 2.91 2.79 2.78 3.40 3.41 3.9384 2.8149 2.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.93 2.63 2.77 2.67 2.16 2.71 3.93 -
P/RPS 2.40 2.23 2.36 2.23 2.16 2.19 2.19 6.28%
P/EPS 19.01 89.90 -1,403.70 44.84 99.51 20.04 -188.94 -
EY 5.26 1.11 -0.07 2.23 1.00 4.99 -0.53 -
DY 1.02 1.14 0.90 1.31 2.31 1.48 1.27 -13.58%
P/NAPS 1.01 0.94 1.39 0.79 0.63 0.57 0.71 26.45%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 24/08/16 25/05/16 -
Price 3.00 2.70 2.60 2.83 2.19 2.25 2.84 -
P/RPS 2.46 2.29 2.22 2.37 2.19 1.82 1.58 34.29%
P/EPS 19.47 92.29 -1,317.55 47.53 100.89 16.64 -136.54 -
EY 5.14 1.08 -0.08 2.10 0.99 6.01 -0.73 -
DY 1.00 1.11 0.96 1.24 2.28 1.78 1.76 -31.37%
P/NAPS 1.03 0.97 1.30 0.83 0.64 0.47 0.51 59.70%

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