[BSTEAD] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -38.74%
YoY- 40.05%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,499,800 3,590,300 2,700,500 2,390,100 2,531,100 2,679,000 2,512,100 -0.32%
PBT 133,300 280,500 159,200 93,100 174,900 173,400 132,700 0.30%
Tax -41,900 -52,400 -36,300 -18,400 -40,800 -8,100 -30,800 22.79%
NP 91,400 228,100 122,900 74,700 134,100 165,300 101,900 -6.99%
-
NP to SH 66,700 220,200 97,500 61,200 99,900 150,500 77,900 -9.83%
-
Tax Rate 31.43% 18.68% 22.80% 19.76% 23.33% 4.67% 23.21% -
Total Cost 2,408,400 3,362,200 2,577,600 2,315,400 2,397,000 2,513,700 2,410,200 -0.04%
-
Net Worth 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 8.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 77,558 77,571 77,545 77,533 77,562 77,577 103,452 -17.48%
Div Payout % 116.28% 35.23% 79.53% 126.69% 77.64% 51.55% 132.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 8.61%
NOSH 1,034,108 1,034,288 1,033,934 1,033,783 1,034,161 1,034,364 1,034,528 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.66% 6.35% 4.55% 3.13% 5.30% 6.17% 4.06% -
ROE 1.28% 4.21% 2.05% 1.31% 2.13% 3.23% 1.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 241.73 347.13 261.19 231.20 244.75 259.00 242.83 -0.30%
EPS 6.45 21.29 9.43 5.92 9.66 14.55 7.53 -9.81%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 10.00 -17.46%
NAPS 5.05 5.06 4.59 4.52 4.53 4.50 4.46 8.64%
Adjusted Per Share Value based on latest NOSH - 1,033,783
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.33 177.12 133.23 117.91 124.87 132.17 123.93 -0.32%
EPS 3.29 10.86 4.81 3.02 4.93 7.42 3.84 -9.80%
DPS 3.83 3.83 3.83 3.83 3.83 3.83 5.10 -17.39%
NAPS 2.5763 2.5819 2.3413 2.3052 2.3112 2.2963 2.2763 8.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.42 5.62 5.19 5.24 5.13 5.20 5.20 -
P/RPS 2.24 1.62 1.99 2.27 2.10 2.01 2.14 3.09%
P/EPS 84.03 26.40 55.04 88.51 53.11 35.74 69.06 13.98%
EY 1.19 3.79 1.82 1.13 1.88 2.80 1.45 -12.35%
DY 1.38 1.33 1.45 1.43 1.46 1.44 1.92 -19.77%
P/NAPS 1.07 1.11 1.13 1.16 1.13 1.16 1.17 -5.78%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 29/11/13 21/08/13 22/05/13 25/02/13 20/11/12 -
Price 5.36 5.36 5.35 5.24 5.39 4.70 4.99 -
P/RPS 2.22 1.54 2.05 2.27 2.20 1.81 2.05 5.45%
P/EPS 83.10 25.18 56.73 88.51 55.80 32.30 66.27 16.30%
EY 1.20 3.97 1.76 1.13 1.79 3.10 1.51 -14.21%
DY 1.40 1.40 1.40 1.43 1.39 1.60 2.00 -21.17%
P/NAPS 1.06 1.06 1.17 1.16 1.19 1.04 1.12 -3.60%

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