[BSTEAD] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -15.13%
YoY- 407.43%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 15,222,133 11,126,933 7,534,666 10,380,666 9,548,933 9,644,400 7,932,133 11.47%
PBT 1,376,000 589,866 -166,666 18,666 206,000 1,168,666 663,866 12.90%
Tax -303,200 -220,133 -68,933 -141,333 -103,466 -169,600 -124,933 15.91%
NP 1,072,800 369,733 -235,600 -122,666 102,533 999,066 538,933 12.15%
-
NP to SH 619,066 122,000 -264,800 -204,133 -18,933 501,200 331,066 10.98%
-
Tax Rate 22.03% 37.32% - 757.17% 50.23% 14.51% 18.82% -
Total Cost 14,149,333 10,757,200 7,770,266 10,503,333 9,446,400 8,645,333 7,393,200 11.41%
-
Net Worth 3,749,950 3,182,390 3,526,980 5,249,929 6,060,730 5,898,570 6,328,124 -8.34%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 135,133 229,726 346,407 -
Div Payout % - - - - 0.00% 45.84% 104.63% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,749,950 3,182,390 3,526,980 5,249,929 6,060,730 5,898,570 6,328,124 -8.34%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,855,754 1.48%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.05% 3.32% -3.13% -1.18% 1.07% 10.36% 6.79% -
ROE 16.51% 3.83% -7.51% -3.89% -0.31% 8.50% 5.23% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 750.97 548.94 371.72 512.12 471.09 475.80 427.43 9.84%
EPS 30.55 6.01 -13.07 -10.07 -0.93 24.72 17.84 9.37%
DPS 0.00 0.00 0.00 0.00 6.67 11.33 18.67 -
NAPS 1.85 1.57 1.74 2.59 2.99 2.91 3.41 -9.68%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 750.97 548.94 371.72 512.12 471.09 475.80 391.32 11.47%
EPS 30.55 6.01 -13.07 -10.07 -0.93 24.72 16.33 10.99%
DPS 0.00 0.00 0.00 0.00 6.67 11.33 17.09 -
NAPS 1.85 1.57 1.74 2.59 2.99 2.91 3.1219 -8.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.57 0.555 0.64 1.01 1.91 2.93 2.16 -
P/RPS 0.08 0.10 0.17 0.20 0.41 0.62 0.51 -26.55%
P/EPS 1.87 9.22 -4.90 -10.03 -204.48 11.85 12.11 -26.74%
EY 53.58 10.84 -20.41 -9.97 -0.49 8.44 8.26 36.54%
DY 0.00 0.00 0.00 0.00 3.49 3.87 8.64 -
P/NAPS 0.31 0.35 0.37 0.39 0.64 1.01 0.63 -11.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.61 0.55 0.63 0.965 1.48 3.00 2.19 -
P/RPS 0.08 0.10 0.17 0.19 0.31 0.63 0.51 -26.55%
P/EPS 2.00 9.14 -4.82 -9.58 -158.45 12.13 12.28 -26.09%
EY 50.07 10.94 -20.74 -10.44 -0.63 8.24 8.15 35.31%
DY 0.00 0.00 0.00 0.00 4.50 3.78 8.52 -
P/NAPS 0.33 0.35 0.36 0.37 0.49 1.03 0.64 -10.44%

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