[BSTEAD] QoQ Cumulative 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- 85.9%
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 11,416,600 7,750,000 3,438,400 11,305,500 8,345,200 4,664,900 2,086,700 210.17%
PBT 1,032,000 953,600 683,100 760,700 442,400 202,500 121,300 316.21%
Tax -227,400 -235,900 -123,500 -281,500 -165,100 -72,500 -33,900 255.26%
NP 804,600 717,700 559,600 479,200 277,300 130,000 87,400 338.65%
-
NP to SH 464,300 364,700 290,300 170,100 91,500 35,800 43,100 387.06%
-
Tax Rate 22.03% 24.74% 18.08% 37.01% 37.32% 35.80% 27.95% -
Total Cost 10,612,000 7,032,300 2,878,800 10,826,300 8,067,900 4,534,900 1,999,300 203.97%
-
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 12.38% 10.05% 8.14% 5.18% 2.88% 1.15% 1.40% -
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 563.23 382.34 169.63 557.75 411.70 230.14 102.95 210.16%
EPS 22.91 17.99 14.32 8.39 4.51 1.77 2.13 386.55%
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 563.23 382.34 169.63 557.75 411.70 230.14 102.95 210.16%
EPS 22.91 17.99 14.32 8.39 4.51 1.77 2.13 386.55%
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 0.10 0.19 0.39 0.10 0.13 0.28 0.58 -68.98%
P/EPS 2.49 4.09 4.64 6.32 12.29 37.09 28.22 -80.15%
EY 40.19 24.48 21.54 15.83 8.13 2.70 3.54 404.39%
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 0.11 0.17 0.45 0.11 0.13 0.26 0.60 -67.69%
P/EPS 2.66 3.64 5.31 7.27 12.18 34.26 28.92 -79.59%
EY 37.55 27.47 18.84 13.76 8.21 2.92 3.46 389.46%
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