[BSTEAD] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -69.71%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,825,900 2,694,300 2,588,200 2,499,800 3,590,300 2,700,500 2,390,100 11.77%
PBT 356,400 86,100 109,900 133,300 280,500 159,200 93,100 144.11%
Tax -32,400 -35,900 -42,200 -41,900 -52,400 -36,300 -18,400 45.67%
NP 324,000 50,200 67,700 91,400 228,100 122,900 74,700 165.25%
-
NP to SH 299,000 18,200 45,300 66,700 220,200 97,500 61,200 187.09%
-
Tax Rate 9.09% 41.70% 38.40% 31.43% 18.68% 22.80% 19.76% -
Total Cost 2,501,900 2,644,100 2,520,500 2,408,400 3,362,200 2,577,600 2,315,400 5.28%
-
Net Worth 5,884,849 5,604,772 5,440,137 5,222,248 5,233,499 4,745,758 4,672,702 16.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 51,712 62,045 77,568 77,558 77,571 77,545 77,533 -23.60%
Div Payout % 17.30% 340.91% 171.23% 116.28% 35.23% 79.53% 126.69% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,884,849 5,604,772 5,440,137 5,222,248 5,233,499 4,745,758 4,672,702 16.57%
NOSH 1,034,244 1,034,090 1,034,246 1,034,108 1,034,288 1,033,934 1,033,783 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.47% 1.86% 2.62% 3.66% 6.35% 4.55% 3.13% -
ROE 5.08% 0.32% 0.83% 1.28% 4.21% 2.05% 1.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 273.23 260.55 250.25 241.73 347.13 261.19 231.20 11.74%
EPS 28.91 1.76 4.38 6.45 21.29 9.43 5.92 187.00%
DPS 5.00 6.00 7.50 7.50 7.50 7.50 7.50 -23.62%
NAPS 5.69 5.42 5.26 5.05 5.06 4.59 4.52 16.53%
Adjusted Per Share Value based on latest NOSH - 1,034,108
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 139.41 132.92 127.69 123.33 177.12 133.23 117.91 11.77%
EPS 14.75 0.90 2.23 3.29 10.86 4.81 3.02 187.03%
DPS 2.55 3.06 3.83 3.83 3.83 3.83 3.83 -23.69%
NAPS 2.9032 2.7651 2.6838 2.5763 2.5819 2.3413 2.3052 16.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.82 5.00 5.17 5.42 5.62 5.19 5.24 -
P/RPS 1.76 1.92 2.07 2.24 1.62 1.99 2.27 -15.56%
P/EPS 16.67 284.09 118.04 84.03 26.40 55.04 88.51 -67.04%
EY 6.00 0.35 0.85 1.19 3.79 1.82 1.13 203.43%
DY 1.04 1.20 1.45 1.38 1.33 1.45 1.43 -19.08%
P/NAPS 0.85 0.92 0.98 1.07 1.11 1.13 1.16 -18.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 25/08/14 26/05/14 27/02/14 29/11/13 21/08/13 -
Price 4.65 4.96 5.13 5.36 5.36 5.35 5.24 -
P/RPS 1.70 1.90 2.05 2.22 1.54 2.05 2.27 -17.48%
P/EPS 16.08 281.82 117.12 83.10 25.18 56.73 88.51 -67.82%
EY 6.22 0.35 0.85 1.20 3.97 1.76 1.13 210.78%
DY 1.08 1.21 1.46 1.40 1.40 1.40 1.43 -17.02%
P/NAPS 0.82 0.92 0.98 1.06 1.06 1.17 1.16 -20.59%

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