[BSTEAD] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.4%
YoY- -31.76%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,662,500 10,608,200 11,212,000 10,211,100 8,555,800 6,181,800 5,392,000 8.21%
PBT 269,200 685,700 707,700 619,200 831,000 726,200 501,600 -9.84%
Tax -129,800 -152,400 -147,900 -101,500 -99,100 -101,300 -83,200 7.69%
NP 139,400 533,300 559,800 517,700 731,900 624,900 418,400 -16.73%
-
NP to SH 13,200 408,200 478,800 416,700 610,600 537,500 341,600 -41.84%
-
Tax Rate 48.22% 22.23% 20.90% 16.39% 11.93% 13.95% 16.59% -
Total Cost 8,523,100 10,074,900 10,652,200 9,693,400 7,823,900 5,556,900 4,973,600 9.38%
-
Net Worth 5,733,750 5,884,616 5,232,673 4,654,132 4,891,832 4,207,253 3,053,423 11.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 206,250 268,892 310,237 336,131 403,343 364,628 199,926 0.52%
Div Payout % 1,562.50% 65.87% 64.79% 80.67% 66.06% 67.84% 58.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,733,750 5,884,616 5,232,673 4,654,132 4,891,832 4,207,253 3,053,423 11.06%
NOSH 1,031,250 1,034,203 1,034,288 1,034,251 1,034,214 934,945 727,005 5.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.61% 5.03% 4.99% 5.07% 8.55% 10.11% 7.76% -
ROE 0.23% 6.94% 9.15% 8.95% 12.48% 12.78% 11.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 840.00 1,025.74 1,084.20 987.29 827.28 661.19 741.67 2.09%
EPS 1.28 39.47 46.30 40.29 59.04 57.49 46.99 -45.13%
DPS 20.00 26.00 30.00 32.50 39.00 39.00 27.50 -5.16%
NAPS 5.56 5.69 5.06 4.50 4.73 4.50 4.20 4.78%
Adjusted Per Share Value based on latest NOSH - 1,034,364
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 427.36 523.34 553.13 503.75 422.09 304.97 266.01 8.21%
EPS 0.65 20.14 23.62 20.56 30.12 26.52 16.85 -41.85%
DPS 10.18 13.27 15.31 16.58 19.90 17.99 9.86 0.53%
NAPS 2.8287 2.9031 2.5815 2.2961 2.4133 2.0756 1.5064 11.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.30 4.82 5.62 5.20 5.25 4.79 3.08 -
P/RPS 0.51 0.47 0.52 0.53 0.63 0.72 0.42 3.28%
P/EPS 335.94 12.21 12.14 12.91 8.89 8.33 6.55 92.69%
EY 0.30 8.19 8.24 7.75 11.25 12.00 15.26 -48.03%
DY 4.65 5.39 5.34 6.25 7.43 8.14 8.93 -10.30%
P/NAPS 0.77 0.85 1.11 1.16 1.11 1.06 0.73 0.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 25/02/11 25/02/10 -
Price 4.08 4.65 5.36 4.70 5.41 4.81 3.03 -
P/RPS 0.49 0.45 0.49 0.48 0.65 0.73 0.41 3.01%
P/EPS 318.75 11.78 11.58 11.67 9.16 8.37 6.45 91.50%
EY 0.31 8.49 8.64 8.57 10.91 11.95 15.51 -47.89%
DY 4.90 5.59 5.60 6.91 7.21 8.11 9.08 -9.76%
P/NAPS 0.73 0.82 1.06 1.04 1.14 1.07 0.72 0.23%

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