[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2900.0%
YoY- -97.32%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,856,700 8,662,500 6,220,200 4,099,900 1,892,300 10,608,200 7,782,300 -61.49%
PBT 36,300 269,200 219,500 152,800 69,500 685,700 329,300 -76.97%
Tax -26,800 -129,800 -79,300 -58,900 -26,400 -152,400 -120,000 -63.15%
NP 9,500 139,400 140,200 93,900 43,100 533,300 209,300 -87.25%
-
NP to SH -21,500 13,200 9,000 3,000 100 408,200 109,200 -
-
Tax Rate 73.83% 48.22% 36.13% 38.55% 37.99% 22.23% 36.44% -
Total Cost 1,847,200 8,523,100 6,080,000 4,006,000 1,849,200 10,074,900 7,573,000 -60.92%
-
Net Worth 5,705,769 5,733,750 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 1.19%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 51,682 206,250 165,517 103,448 50,000 268,892 217,159 -61.56%
Div Payout % 0.00% 1,562.50% 1,839.08% 3,448.28% 50,000.00% 65.87% 198.86% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,705,769 5,733,750 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 1.19%
NOSH 1,033,653 1,031,250 1,034,482 1,034,482 1,000,000 1,034,203 1,034,090 -0.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.51% 1.61% 2.25% 2.29% 2.28% 5.03% 2.69% -
ROE -0.38% 0.23% 0.16% 0.05% 0.00% 6.94% 1.95% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 179.62 840.00 601.29 396.32 189.23 1,025.74 752.57 -61.48%
EPS -2.08 1.28 0.87 0.29 0.01 39.47 10.56 -
DPS 5.00 20.00 16.00 10.00 5.00 26.00 21.00 -61.55%
NAPS 5.52 5.56 5.60 5.66 5.66 5.69 5.42 1.22%
Adjusted Per Share Value based on latest NOSH - 1,035,714
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 91.60 427.36 306.87 202.26 93.35 523.34 383.93 -61.49%
EPS -1.06 0.65 0.44 0.15 0.00 20.14 5.39 -
DPS 2.55 10.18 8.17 5.10 2.47 13.27 10.71 -61.55%
NAPS 2.8149 2.8287 2.858 2.8886 2.7923 2.9031 2.7651 1.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.93 4.30 3.95 4.15 4.60 4.82 5.00 -
P/RPS 2.19 0.51 0.66 1.05 2.43 0.47 0.66 122.30%
P/EPS -188.94 335.94 454.02 1,431.03 46,000.00 12.21 47.35 -
EY -0.53 0.30 0.22 0.07 0.00 8.19 2.11 -
DY 1.27 4.65 4.05 2.41 1.09 5.39 4.20 -54.91%
P/NAPS 0.71 0.77 0.71 0.73 0.81 0.85 0.92 -15.85%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 24/08/15 25/05/15 27/02/15 27/11/14 -
Price 2.84 4.08 4.07 4.10 4.40 4.65 4.96 -
P/RPS 1.58 0.49 0.68 1.03 2.33 0.45 0.66 78.85%
P/EPS -136.54 318.75 467.82 1,413.79 44,000.00 11.78 46.97 -
EY -0.73 0.31 0.21 0.07 0.00 8.49 2.13 -
DY 1.76 4.90 3.93 2.44 1.14 5.59 4.23 -44.23%
P/NAPS 0.51 0.73 0.73 0.72 0.78 0.82 0.92 -32.49%

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