[BSTEAD] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 7,861,000 10,333,900 10,186,400 10,020,100 8,371,300 8,662,500 10,608,200 -4.86%
PBT -420,300 -1,335,800 -387,900 1,117,000 740,400 269,200 685,700 -
Tax -80,400 -50,500 -100,200 -193,700 -151,300 -129,800 -152,400 -10.10%
NP -500,700 -1,386,300 -488,100 923,300 589,100 139,400 533,300 -
-
NP to SH -550,900 -1,278,800 -469,200 462,000 369,000 13,200 408,200 -
-
Tax Rate - - - 17.34% 20.43% 48.22% 22.23% -
Total Cost 8,361,700 11,720,200 10,674,500 9,096,800 7,782,200 8,523,100 10,074,900 -3.05%
-
Net Worth 3,121,579 3,749,950 5,370,972 5,918,840 6,891,800 5,733,750 5,884,616 -10.01%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 101,339 222,970 354,725 206,250 268,892 -
Div Payout % - - 0.00% 48.26% 96.13% 1,562.50% 65.87% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,121,579 3,749,950 5,370,972 5,918,840 6,891,800 5,733,750 5,884,616 -10.01%
NOSH 2,027,000 2,027,000 2,026,781 2,027,000 2,027,000 1,031,250 1,034,203 11.85%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -6.37% -13.42% -4.79% 9.21% 7.04% 1.61% 5.03% -
ROE -17.65% -34.10% -8.74% 7.81% 5.35% 0.23% 6.94% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 387.81 509.81 502.59 494.33 412.99 840.00 1,025.74 -14.95%
EPS -27.18 -63.09 -23.15 22.79 20.03 1.28 39.47 -
DPS 0.00 0.00 5.00 11.00 17.50 20.00 26.00 -
NAPS 1.54 1.85 2.65 2.92 3.40 5.56 5.69 -19.55%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 387.81 509.81 502.54 494.33 412.99 427.36 523.34 -4.86%
EPS -27.18 -63.09 -23.15 22.79 20.03 0.65 20.14 -
DPS 0.00 0.00 5.00 11.00 17.50 10.18 13.27 -
NAPS 1.54 1.85 2.6497 2.92 3.40 2.8287 2.9031 -10.01%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.625 0.95 1.41 2.89 2.67 4.30 4.82 -
P/RPS 0.16 0.19 0.28 0.58 0.65 0.51 0.47 -16.42%
P/EPS -2.30 -1.51 -6.09 12.68 14.67 335.94 12.21 -
EY -43.48 -66.41 -16.42 7.89 6.82 0.30 8.19 -
DY 0.00 0.00 3.55 3.81 6.55 4.65 5.39 -
P/NAPS 0.41 0.51 0.53 0.99 0.79 0.77 0.85 -11.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.60 0.80 1.45 2.78 2.83 4.08 4.65 -
P/RPS 0.15 0.16 0.29 0.56 0.69 0.49 0.45 -16.71%
P/EPS -2.21 -1.27 -6.26 12.20 15.55 318.75 11.78 -
EY -45.30 -78.86 -15.97 8.20 6.43 0.31 8.49 -
DY 0.00 0.00 3.45 3.96 6.18 4.90 5.59 -
P/NAPS 0.39 0.43 0.55 0.95 0.83 0.73 0.82 -11.63%

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