[BSTEAD] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 10.43%
YoY- -218.25%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 14,390,600 8,765,700 9,043,300 10,618,500 9,877,400 9,207,000 8,488,300 9.19%
PBT 1,511,800 -107,100 -1,616,900 -308,200 974,300 615,000 493,800 20.49%
Tax -444,900 -121,900 -6,600 -121,200 -182,100 -168,900 -137,400 21.62%
NP 1,066,900 -229,000 -1,623,500 -429,400 792,200 446,100 356,400 20.04%
-
NP to SH 499,000 -368,300 -1,427,500 -445,800 377,000 228,200 214,500 15.10%
-
Tax Rate 29.43% - - - 18.69% 27.46% 27.83% -
Total Cost 13,323,700 8,994,700 10,666,800 11,047,900 9,085,200 8,760,900 8,131,900 8.57%
-
Net Worth 3,628,329 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 -12.31%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 30,405 182,430 283,780 221,532 -
Div Payout % - - - 0.00% 48.39% 124.36% 103.28% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,628,329 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 -12.31%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,447,849 5.76%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.41% -2.61% -17.95% -4.04% 8.02% 4.85% 4.20% -
ROE 13.75% -11.80% -40.01% -8.24% 6.24% 4.04% 2.69% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 709.95 432.45 446.14 523.85 487.29 454.22 508.25 5.72%
EPS 24.62 -18.17 -70.42 -21.99 18.60 11.26 12.84 11.45%
DPS 0.00 0.00 0.00 1.50 9.00 14.00 13.26 -
NAPS 1.79 1.54 1.76 2.67 2.98 2.79 4.78 -15.09%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 709.95 432.45 446.14 523.85 487.29 454.22 418.76 9.19%
EPS 24.62 -18.17 -70.42 -21.99 18.60 11.26 10.58 15.10%
DPS 0.00 0.00 0.00 1.50 9.00 14.00 10.93 -
NAPS 1.79 1.54 1.76 2.67 2.98 2.79 3.9384 -12.31%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.735 0.655 0.605 1.09 2.46 2.63 2.71 -
P/RPS 0.10 0.15 0.14 0.21 0.50 0.58 0.53 -24.25%
P/EPS 2.99 -3.60 -0.86 -4.96 13.23 23.36 21.10 -27.78%
EY 33.49 -27.74 -116.40 -20.18 7.56 4.28 4.74 38.50%
DY 0.00 0.00 0.00 1.38 3.66 5.32 4.89 -
P/NAPS 0.41 0.43 0.34 0.41 0.83 0.94 0.57 -5.34%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 27/08/21 27/08/20 28/08/19 29/08/18 30/08/17 24/08/16 -
Price 0.655 0.605 0.655 1.01 2.00 2.70 2.25 -
P/RPS 0.09 0.14 0.15 0.19 0.41 0.59 0.44 -23.23%
P/EPS 2.66 -3.33 -0.93 -4.59 10.75 23.98 17.52 -26.95%
EY 37.58 -30.03 -107.52 -21.78 9.30 4.17 5.71 36.87%
DY 0.00 0.00 0.00 1.49 4.50 5.19 5.90 -
P/NAPS 0.37 0.39 0.37 0.38 0.67 0.97 0.47 -3.90%

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