[BSTEAD] YoY Annualized 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- -44.28%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 9,500,800 7,426,800 7,569,200 9,999,200 10,124,400 9,312,000 6,350,000 6.93%
PBT 286,400 145,200 278,000 533,200 699,600 891,600 672,800 -13.25%
Tax -122,800 -107,200 -105,600 -167,600 -163,200 -136,800 -134,800 -1.54%
NP 163,600 38,000 172,400 365,600 536,400 754,800 538,000 -17.98%
-
NP to SH 16,800 -86,000 400 266,800 399,600 578,400 448,800 -42.13%
-
Tax Rate 42.88% 73.83% 37.99% 31.43% 23.33% 15.34% 20.04% -
Total Cost 9,337,200 7,388,800 7,396,800 9,633,600 9,588,000 8,557,200 5,812,000 8.21%
-
Net Worth 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 4.92%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 202,700 206,730 200,000 310,232 310,248 310,300 300,955 -6.36%
Div Payout % 1,206.55% 0.00% 50,000.00% 116.28% 77.64% 53.65% 67.06% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 4.92%
NOSH 2,027,000 1,033,653 1,000,000 1,034,108 1,034,161 1,034,334 940,486 13.64%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.72% 0.51% 2.28% 3.66% 5.30% 8.11% 8.47% -
ROE 0.30% -1.51% 0.01% 5.11% 8.53% 12.62% 10.63% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 468.71 718.50 756.92 966.94 979.00 900.29 675.18 -5.89%
EPS 0.84 -8.32 0.04 25.80 38.64 55.92 47.72 -48.96%
DPS 10.00 20.00 20.00 30.00 30.00 30.00 32.00 -17.60%
NAPS 2.78 5.52 5.66 5.05 4.53 4.43 4.49 -7.67%
Adjusted Per Share Value based on latest NOSH - 1,034,108
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 468.71 366.39 373.42 493.30 499.48 459.40 313.27 6.93%
EPS 0.84 -4.24 0.02 13.16 19.71 28.53 22.14 -42.00%
DPS 10.00 10.20 9.87 15.31 15.31 15.31 14.85 -6.37%
NAPS 2.78 2.8149 2.7923 2.5763 2.3112 2.2605 2.0833 4.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.77 3.93 4.60 5.42 5.13 5.43 5.22 -
P/RPS 0.59 0.55 0.61 0.56 0.52 0.60 0.77 -4.33%
P/EPS -350.92 -47.24 11,500.00 21.01 13.28 9.71 10.94 -
EY -0.28 -2.12 0.01 4.76 7.53 10.30 9.14 -
DY 3.61 5.09 4.35 5.54 5.85 5.52 6.13 -8.43%
P/NAPS 1.39 0.71 0.81 1.07 1.13 1.23 1.16 3.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 25/05/16 25/05/15 26/05/14 22/05/13 28/05/12 27/05/11 -
Price 2.60 2.84 4.40 5.36 5.39 5.08 5.10 -
P/RPS 0.55 0.40 0.58 0.55 0.55 0.56 0.76 -5.24%
P/EPS -329.39 -34.13 11,000.00 20.78 13.95 9.08 10.69 -
EY -0.30 -2.93 0.01 4.81 7.17 11.01 9.36 -
DY 3.85 7.04 4.55 5.60 5.57 5.91 6.27 -7.79%
P/NAPS 1.30 0.51 0.78 1.06 1.19 1.15 1.14 2.21%

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