[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -108.04%
YoY- 56.92%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,126,933 9,329,800 8,346,800 7,861,000 7,534,666 7,520,400 9,043,600 14.80%
PBT 589,866 405,000 485,200 -420,300 -166,666 -221,400 -213,200 -
Tax -220,133 -145,000 -135,600 -80,400 -68,933 -61,800 -89,200 82.51%
NP 369,733 260,000 349,600 -500,700 -235,600 -283,200 -302,400 -
-
NP to SH 122,000 71,600 172,400 -550,900 -264,800 -293,400 -292,400 -
-
Tax Rate 37.32% 35.80% 27.95% - - - - -
Total Cost 10,757,200 9,069,800 7,997,200 8,361,700 7,770,266 7,803,600 9,346,000 9.81%
-
Net Worth 3,182,390 3,121,579 3,081,039 3,121,579 3,526,980 3,567,519 3,587,789 -7.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,182,390 3,121,579 3,081,039 3,121,579 3,526,980 3,567,519 3,587,789 -7.67%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.32% 2.79% 4.19% -6.37% -3.13% -3.77% -3.34% -
ROE 3.83% 2.29% 5.60% -17.65% -7.51% -8.22% -8.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 548.94 460.28 411.78 387.81 371.72 371.01 446.16 14.80%
EPS 6.01 3.54 8.52 -27.18 -13.07 -14.48 -14.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.52 1.54 1.74 1.76 1.77 -7.67%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 548.94 460.28 411.78 387.81 371.72 371.01 446.16 14.80%
EPS 6.01 3.54 8.52 -27.18 -13.07 -14.48 -14.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.52 1.54 1.74 1.76 1.77 -7.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.555 0.655 0.60 0.625 0.64 0.605 0.42 -
P/RPS 0.10 0.14 0.15 0.16 0.17 0.16 0.09 7.26%
P/EPS 9.22 18.54 7.05 -2.30 -4.90 -4.18 -2.91 -
EY 10.84 5.39 14.18 -43.48 -20.41 -23.92 -34.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.39 0.41 0.37 0.34 0.24 28.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 31/05/21 31/03/21 30/11/20 27/08/20 19/06/20 -
Price 0.55 0.605 0.615 0.60 0.63 0.655 0.66 -
P/RPS 0.10 0.13 0.15 0.15 0.17 0.18 0.15 -23.66%
P/EPS 9.14 17.13 7.23 -2.21 -4.82 -4.53 -4.58 -
EY 10.94 5.84 13.83 -45.30 -20.74 -22.10 -21.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.39 0.36 0.37 0.37 -3.63%

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