[BSTEAD] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -59.82%
YoY- -81.33%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,471,900 2,023,400 2,120,300 2,694,300 2,700,500 2,512,100 2,188,700 2.04%
PBT 643,100 120,400 66,700 86,100 159,200 132,700 167,100 25.15%
Tax -61,700 -27,100 -20,400 -35,900 -36,300 -30,800 -22,800 18.03%
NP 581,400 93,300 46,300 50,200 122,900 101,900 144,300 26.11%
-
NP to SH 312,400 44,000 6,000 18,200 97,500 77,900 120,900 17.12%
-
Tax Rate 9.59% 22.51% 30.58% 41.70% 22.80% 23.21% 13.64% -
Total Cost 1,890,500 1,930,100 2,074,000 2,644,100 2,577,600 2,410,200 2,044,400 -1.29%
-
Net Worth 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4,352,776 5.19%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 60,810 101,350 62,068 62,045 77,545 103,452 206,827 -18.44%
Div Payout % 19.47% 230.34% 1,034.48% 340.91% 79.53% 132.80% 171.07% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4,352,776 5.19%
NOSH 2,027,000 2,027,000 1,034,482 1,034,090 1,033,934 1,034,528 940,124 13.64%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 23.52% 4.61% 2.18% 1.86% 4.55% 4.06% 6.59% -
ROE 5.30% 0.64% 0.10% 0.32% 2.05% 1.69% 2.78% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 121.95 99.82 204.96 260.55 261.19 242.83 232.81 -10.20%
EPS 15.41 2.17 0.58 1.76 9.43 7.53 12.86 3.05%
DPS 3.00 5.00 6.00 6.00 7.50 10.00 22.00 -28.23%
NAPS 2.91 3.41 5.60 5.42 4.59 4.46 4.63 -7.44%
Adjusted Per Share Value based on latest NOSH - 1,034,090
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 121.95 99.82 104.60 132.92 133.23 123.93 107.98 2.04%
EPS 15.41 2.17 0.30 0.90 4.81 3.84 5.96 17.13%
DPS 3.00 5.00 3.06 3.06 3.83 5.10 10.20 -18.43%
NAPS 2.91 3.41 2.858 2.7651 2.3413 2.2763 2.1474 5.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.93 2.16 3.95 5.00 5.19 5.20 4.49 -
P/RPS 2.40 2.16 1.93 1.92 1.99 2.14 1.93 3.69%
P/EPS 19.01 99.51 681.03 284.09 55.04 69.06 34.91 -9.62%
EY 5.26 1.00 0.15 0.35 1.82 1.45 2.86 10.67%
DY 1.02 2.31 1.52 1.20 1.45 1.92 4.90 -22.99%
P/NAPS 1.01 0.63 0.71 0.92 1.13 1.17 0.97 0.67%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 27/11/14 29/11/13 20/11/12 21/11/11 -
Price 3.00 2.19 4.07 4.96 5.35 4.99 4.85 -
P/RPS 2.46 2.19 1.99 1.90 2.05 2.05 2.08 2.83%
P/EPS 19.47 100.89 701.72 281.82 56.73 66.27 37.71 -10.42%
EY 5.14 0.99 0.14 0.35 1.76 1.51 2.65 11.66%
DY 1.00 2.28 1.47 1.21 1.40 2.00 4.54 -22.26%
P/NAPS 1.03 0.64 0.73 0.92 1.17 1.12 1.05 -0.31%

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