[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 67.92%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,892,300 10,608,200 7,782,300 5,088,000 2,499,800 11,212,000 7,621,700 -60.53%
PBT 69,500 685,700 329,300 243,200 133,300 707,700 427,200 -70.23%
Tax -26,400 -152,400 -120,000 -84,100 -41,900 -147,900 -95,500 -57.59%
NP 43,100 533,300 209,300 159,100 91,400 559,800 331,700 -74.37%
-
NP to SH 100 408,200 109,200 112,000 66,700 478,800 258,600 -99.47%
-
Tax Rate 37.99% 22.23% 36.44% 34.58% 31.43% 20.90% 22.35% -
Total Cost 1,849,200 10,074,900 7,573,000 4,928,900 2,408,400 10,652,200 7,290,000 -59.96%
-
Net Worth 5,659,999 5,884,616 5,604,772 5,439,704 5,222,248 5,232,673 4,745,997 12.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 50,000 268,892 217,159 155,124 77,558 310,237 232,646 -64.15%
Div Payout % 50,000.00% 65.87% 198.86% 138.50% 116.28% 64.79% 89.96% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 5,659,999 5,884,616 5,604,772 5,439,704 5,222,248 5,232,673 4,745,997 12.47%
NOSH 1,000,000 1,034,203 1,034,090 1,034,164 1,034,108 1,034,288 1,033,986 -2.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.28% 5.03% 2.69% 3.13% 3.66% 4.99% 4.35% -
ROE 0.00% 6.94% 1.95% 2.06% 1.28% 9.15% 5.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 189.23 1,025.74 752.57 491.99 241.73 1,084.20 737.12 -59.64%
EPS 0.01 39.47 10.56 10.83 6.45 46.30 25.01 -99.45%
DPS 5.00 26.00 21.00 15.00 7.50 30.00 22.50 -63.34%
NAPS 5.66 5.69 5.42 5.26 5.05 5.06 4.59 15.00%
Adjusted Per Share Value based on latest NOSH - 1,034,246
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 93.35 523.34 383.93 251.01 123.33 553.13 376.01 -60.53%
EPS 0.00 20.14 5.39 5.53 3.29 23.62 12.76 -
DPS 2.47 13.27 10.71 7.65 3.83 15.31 11.48 -64.12%
NAPS 2.7923 2.9031 2.7651 2.6836 2.5763 2.5815 2.3414 12.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.60 4.82 5.00 5.17 5.42 5.62 5.19 -
P/RPS 2.43 0.47 0.66 1.05 2.24 0.52 0.70 129.43%
P/EPS 46,000.00 12.21 47.35 47.74 84.03 12.14 20.75 16981.73%
EY 0.00 8.19 2.11 2.09 1.19 8.24 4.82 -
DY 1.09 5.39 4.20 2.90 1.38 5.34 4.34 -60.22%
P/NAPS 0.81 0.85 0.92 0.98 1.07 1.11 1.13 -19.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 27/11/14 25/08/14 26/05/14 27/02/14 29/11/13 -
Price 4.40 4.65 4.96 5.13 5.36 5.36 5.35 -
P/RPS 2.33 0.45 0.66 1.04 2.22 0.49 0.73 116.93%
P/EPS 44,000.00 11.78 46.97 47.37 83.10 11.58 21.39 16149.76%
EY 0.00 8.49 2.13 2.11 1.20 8.64 4.67 -
DY 1.14 5.59 4.23 2.92 1.40 5.60 4.21 -58.17%
P/NAPS 0.78 0.82 0.92 0.98 1.06 1.06 1.17 -23.70%

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