[BSTEAD] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 15,109,200 11,305,500 7,861,000 10,333,900 10,186,400 10,020,100 8,371,300 10.33%
PBT 445,900 760,700 -420,300 -1,335,800 -387,900 1,117,000 740,400 -8.10%
Tax -316,900 -281,500 -80,400 -50,500 -100,200 -193,700 -151,300 13.10%
NP 129,000 479,200 -500,700 -1,386,300 -488,100 923,300 589,100 -22.35%
-
NP to SH 62,000 170,100 -550,900 -1,278,800 -469,200 462,000 369,000 -25.70%
-
Tax Rate 71.07% 37.01% - - - 17.34% 20.43% -
Total Cost 14,980,200 10,826,300 8,361,700 11,720,200 10,674,500 9,096,800 7,782,200 11.52%
-
Net Worth 3,324,279 3,283,740 3,121,579 3,749,950 5,370,972 5,918,840 6,891,800 -11.43%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 30,405 - - - 101,339 222,970 354,725 -33.58%
Div Payout % 49.04% - - - 0.00% 48.26% 96.13% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,324,279 3,283,740 3,121,579 3,749,950 5,370,972 5,918,840 6,891,800 -11.43%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,026,781 2,027,000 2,027,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.85% 4.24% -6.37% -13.42% -4.79% 9.21% 7.04% -
ROE 1.87% 5.18% -17.65% -34.10% -8.74% 7.81% 5.35% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 745.40 557.75 387.81 509.81 502.59 494.33 412.99 10.33%
EPS 3.06 8.39 -27.18 -63.09 -23.15 22.79 20.03 -26.87%
DPS 1.50 0.00 0.00 0.00 5.00 11.00 17.50 -33.58%
NAPS 1.64 1.62 1.54 1.85 2.65 2.92 3.40 -11.43%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 745.40 557.75 387.81 509.81 502.54 494.33 412.99 10.33%
EPS 3.06 8.39 -27.18 -63.09 -23.15 22.79 20.03 -26.87%
DPS 1.50 0.00 0.00 0.00 5.00 11.00 17.50 -33.58%
NAPS 1.64 1.62 1.54 1.85 2.6497 2.92 3.40 -11.43%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.625 0.53 0.625 0.95 1.41 2.89 2.67 -
P/RPS 0.08 0.10 0.16 0.19 0.28 0.58 0.65 -29.46%
P/EPS 20.43 6.32 -2.30 -1.51 -6.09 12.68 14.67 5.67%
EY 4.89 15.83 -43.48 -66.41 -16.42 7.89 6.82 -5.39%
DY 2.40 0.00 0.00 0.00 3.55 3.81 6.55 -15.40%
P/NAPS 0.38 0.33 0.41 0.51 0.53 0.99 0.79 -11.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.625 0.61 0.60 0.80 1.45 2.78 2.83 -
P/RPS 0.08 0.11 0.15 0.16 0.29 0.56 0.69 -30.15%
P/EPS 20.43 7.27 -2.21 -1.27 -6.26 12.20 15.55 4.65%
EY 4.89 13.76 -45.30 -78.86 -15.97 8.20 6.43 -4.45%
DY 2.40 0.00 0.00 0.00 3.45 3.96 6.18 -14.57%
P/NAPS 0.38 0.38 0.39 0.43 0.55 0.95 0.83 -12.20%

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