[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -99.9%
YoY- -99.85%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,662,500 8,293,600 8,199,800 7,569,200 10,608,200 10,376,400 10,176,000 -10.15%
PBT 269,200 292,666 305,600 278,000 685,700 439,066 486,400 -32.51%
Tax -129,800 -105,733 -117,800 -105,600 -152,400 -160,000 -168,200 -15.82%
NP 139,400 186,933 187,800 172,400 533,300 279,066 318,200 -42.23%
-
NP to SH 13,200 12,000 6,000 400 408,200 145,600 224,000 -84.77%
-
Tax Rate 48.22% 36.13% 38.55% 37.99% 22.23% 36.44% 34.58% -
Total Cost 8,523,100 8,106,666 8,012,000 7,396,800 10,074,900 10,097,333 9,857,800 -9.21%
-
Net Worth 5,733,750 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 5,439,704 3.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 206,250 220,689 206,896 200,000 268,892 289,545 310,249 -23.77%
Div Payout % 1,562.50% 1,839.08% 3,448.28% 50,000.00% 65.87% 198.86% 138.50% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 5,733,750 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 5,439,704 3.56%
NOSH 1,031,250 1,034,482 1,034,482 1,000,000 1,034,203 1,034,090 1,034,164 -0.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.61% 2.25% 2.29% 2.28% 5.03% 2.69% 3.13% -
ROE 0.23% 0.21% 0.10% 0.01% 6.94% 2.60% 4.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 840.00 801.71 792.65 756.92 1,025.74 1,003.43 983.98 -9.98%
EPS 1.28 1.16 0.58 0.04 39.47 14.08 21.66 -84.74%
DPS 20.00 21.33 20.00 20.00 26.00 28.00 30.00 -23.62%
NAPS 5.56 5.60 5.66 5.66 5.69 5.42 5.26 3.75%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 427.36 409.16 404.53 373.42 523.34 511.91 502.02 -10.15%
EPS 0.65 0.59 0.30 0.02 20.14 7.18 11.05 -84.79%
DPS 10.18 10.89 10.21 9.87 13.27 14.28 15.31 -23.76%
NAPS 2.8287 2.858 2.8886 2.7923 2.9031 2.7651 2.6836 3.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.30 3.95 4.15 4.60 4.82 5.00 5.17 -
P/RPS 0.51 0.49 0.52 0.61 0.47 0.50 0.53 -2.52%
P/EPS 335.94 340.52 715.52 11,500.00 12.21 35.51 23.87 480.11%
EY 0.30 0.29 0.14 0.01 8.19 2.82 4.19 -82.67%
DY 4.65 5.40 4.82 4.35 5.39 5.60 5.80 -13.66%
P/NAPS 0.77 0.71 0.73 0.81 0.85 0.92 0.98 -14.81%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 25/05/15 27/02/15 27/11/14 25/08/14 -
Price 4.08 4.07 4.10 4.40 4.65 4.96 5.13 -
P/RPS 0.49 0.51 0.52 0.58 0.45 0.49 0.52 -3.87%
P/EPS 318.75 350.86 706.90 11,000.00 11.78 35.23 23.68 463.19%
EY 0.31 0.29 0.14 0.01 8.49 2.84 4.22 -82.37%
DY 4.90 5.24 4.88 4.55 5.59 5.65 5.85 -11.11%
P/NAPS 0.73 0.73 0.72 0.78 0.82 0.92 0.98 -17.78%

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