[BSTEAD] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 21.09%
YoY- 67.3%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 14,908,300 12,657,200 7,686,800 10,088,100 10,448,100 9,889,900 8,889,800 8.99%
PBT -253,100 1,322,500 -245,700 -1,440,600 -406,700 1,115,700 775,700 -
Tax -220,700 -371,100 -92,000 -32,700 -108,100 -195,200 -155,200 6.04%
NP -473,800 951,400 -337,700 -1,473,300 -514,800 920,500 620,500 -
-
NP to SH -291,100 417,300 -434,700 -1,329,500 -497,700 463,900 394,700 -
-
Tax Rate - 28.06% - - - 17.50% 20.01% -
Total Cost 15,382,100 11,705,800 8,024,500 11,561,400 10,962,900 8,969,400 8,269,300 10.89%
-
Net Worth 3,243,200 3,567,519 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 -8.79%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 30,405 - - - 50,675 222,970 289,774 -31.31%
Div Payout % 0.00% - - - 0.00% 48.06% 73.42% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,243,200 3,567,519 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 -8.79%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -3.18% 7.52% -4.39% -14.60% -4.93% 9.31% 6.98% -
ROE -8.98% 11.70% -14.11% -37.06% -9.27% 7.55% 7.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 735.49 624.43 379.22 497.69 515.45 487.91 438.57 8.99%
EPS -14.36 20.59 -21.45 -65.59 -24.55 22.89 19.47 -
DPS 1.50 0.00 0.00 0.00 2.50 11.00 14.30 -31.31%
NAPS 1.60 1.76 1.52 1.77 2.65 3.03 2.78 -8.79%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 735.49 624.43 379.22 497.69 515.45 487.91 438.57 8.99%
EPS -14.36 20.59 -21.45 -65.59 -24.55 22.89 19.47 -
DPS 1.50 0.00 0.00 0.00 2.50 11.00 14.30 -31.31%
NAPS 1.60 1.76 1.52 1.77 2.65 3.03 2.78 -8.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.855 0.665 0.60 0.42 1.27 2.54 2.77 -
P/RPS 0.12 0.11 0.16 0.08 0.25 0.52 0.63 -24.13%
P/EPS -5.95 3.23 -2.80 -0.64 -5.17 11.10 14.23 -
EY -16.80 30.96 -35.74 -156.17 -19.33 9.01 7.03 -
DY 1.75 0.00 0.00 0.00 1.97 4.33 5.16 -16.48%
P/NAPS 0.53 0.38 0.39 0.24 0.48 0.84 1.00 -10.03%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 31/05/21 19/06/20 30/05/19 31/05/18 29/05/17 -
Price 0.855 0.76 0.615 0.66 1.11 2.42 2.60 -
P/RPS 0.12 0.12 0.16 0.13 0.22 0.50 0.59 -23.30%
P/EPS -5.95 3.69 -2.87 -1.01 -4.52 10.57 13.35 -
EY -16.80 27.09 -34.87 -99.38 -22.12 9.46 7.49 -
DY 1.75 0.00 0.00 0.00 2.25 4.55 5.50 -17.36%
P/NAPS 0.53 0.43 0.40 0.37 0.42 0.80 0.94 -9.10%

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