[BSTEAD] QoQ Annualized Quarter 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- 131.29%
YoY- 158.96%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 11,305,500 11,126,933 9,329,800 8,346,800 7,861,000 7,534,666 7,520,400 31.13%
PBT 760,700 589,866 405,000 485,200 -420,300 -166,666 -221,400 -
Tax -281,500 -220,133 -145,000 -135,600 -80,400 -68,933 -61,800 174.02%
NP 479,200 369,733 260,000 349,600 -500,700 -235,600 -283,200 -
-
NP to SH 170,100 122,000 71,600 172,400 -550,900 -264,800 -293,400 -
-
Tax Rate 37.01% 37.32% 35.80% 27.95% - - - -
Total Cost 10,826,300 10,757,200 9,069,800 7,997,200 8,361,700 7,770,266 7,803,600 24.31%
-
Net Worth 3,283,740 3,182,390 3,121,579 3,081,039 3,121,579 3,526,980 3,567,519 -5.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,283,740 3,182,390 3,121,579 3,081,039 3,121,579 3,526,980 3,567,519 -5.36%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.24% 3.32% 2.79% 4.19% -6.37% -3.13% -3.77% -
ROE 5.18% 3.83% 2.29% 5.60% -17.65% -7.51% -8.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 557.75 548.94 460.28 411.78 387.81 371.72 371.01 31.13%
EPS 8.39 6.01 3.54 8.52 -27.18 -13.07 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.57 1.54 1.52 1.54 1.74 1.76 -5.36%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 557.75 548.94 460.28 411.78 387.81 371.72 371.01 31.13%
EPS 8.39 6.01 3.54 8.52 -27.18 -13.07 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.57 1.54 1.52 1.54 1.74 1.76 -5.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.53 0.555 0.655 0.60 0.625 0.64 0.605 -
P/RPS 0.10 0.10 0.14 0.15 0.16 0.17 0.16 -26.83%
P/EPS 6.32 9.22 18.54 7.05 -2.30 -4.90 -4.18 -
EY 15.83 10.84 5.39 14.18 -43.48 -20.41 -23.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.43 0.39 0.41 0.37 0.34 -1.96%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 27/08/21 31/05/21 31/03/21 30/11/20 27/08/20 -
Price 0.61 0.55 0.605 0.615 0.60 0.63 0.655 -
P/RPS 0.11 0.10 0.13 0.15 0.15 0.17 0.18 -27.92%
P/EPS 7.27 9.14 17.13 7.23 -2.21 -4.82 -4.53 -
EY 13.76 10.94 5.84 13.83 -45.30 -20.74 -22.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.39 0.40 0.39 0.36 0.37 1.78%

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