[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 39.43%
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,222,133 15,500,000 13,753,600 11,305,500 11,126,933 9,329,800 8,346,800 49.21%
PBT 1,376,000 1,907,200 2,732,400 760,700 589,866 405,000 485,200 100.22%
Tax -303,200 -471,800 -494,000 -281,500 -220,133 -145,000 -135,600 70.90%
NP 1,072,800 1,435,400 2,238,400 479,200 369,733 260,000 349,600 111.02%
-
NP to SH 619,066 729,400 1,161,200 170,100 122,000 71,600 172,400 134.31%
-
Tax Rate 22.03% 24.74% 18.08% 37.01% 37.32% 35.80% 27.95% -
Total Cost 14,149,333 14,064,600 11,515,200 10,826,300 10,757,200 9,069,800 7,997,200 46.23%
-
Net Worth 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 3,121,579 3,081,039 13.98%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 3,121,579 3,081,039 13.98%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.05% 9.26% 16.28% 4.24% 3.32% 2.79% 4.19% -
ROE 16.51% 20.10% 32.55% 5.18% 3.83% 2.29% 5.60% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 750.97 764.68 678.52 557.75 548.94 460.28 411.78 49.21%
EPS 30.55 35.98 57.28 8.39 6.01 3.54 8.52 134.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.76 1.62 1.57 1.54 1.52 13.98%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 750.97 764.68 678.52 557.75 548.94 460.28 411.78 49.21%
EPS 30.55 35.98 57.28 8.39 6.01 3.54 8.52 134.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.76 1.62 1.57 1.54 1.52 13.98%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.57 0.735 0.665 0.53 0.555 0.655 0.60 -
P/RPS 0.08 0.10 0.10 0.10 0.10 0.14 0.15 -34.20%
P/EPS 1.87 2.04 1.16 6.32 9.22 18.54 7.05 -58.68%
EY 53.58 48.96 86.15 15.83 10.84 5.39 14.18 142.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.38 0.33 0.35 0.43 0.39 -14.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 27/05/22 28/02/22 30/11/21 27/08/21 31/05/21 -
Price 0.61 0.655 0.76 0.61 0.55 0.605 0.615 -
P/RPS 0.08 0.09 0.11 0.11 0.10 0.13 0.15 -34.20%
P/EPS 2.00 1.82 1.33 7.27 9.14 17.13 7.23 -57.51%
EY 50.07 54.94 75.38 13.76 10.94 5.84 13.83 135.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.43 0.38 0.35 0.39 0.40 -12.02%

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