[BSTEAD] QoQ 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- 41.11%
YoY- 122.31%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,666,600 4,311,600 3,438,400 2,960,300 3,680,300 2,578,200 2,086,700 45.56%
PBT 78,400 270,500 683,100 318,300 239,900 81,200 121,300 -25.22%
Tax 8,500 -112,400 -123,500 -116,400 -92,600 -38,600 -33,900 -
NP 86,900 158,100 559,600 201,900 147,300 42,600 87,400 -0.38%
-
NP to SH 99,600 74,400 290,300 78,600 55,700 -7,300 43,100 74.70%
-
Tax Rate -10.84% 41.55% 18.08% 36.57% 38.60% 47.54% 27.95% -
Total Cost 3,579,700 4,153,500 2,878,800 2,758,400 3,533,000 2,535,600 1,999,300 47.39%
-
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 2.37% 3.67% 16.28% 6.82% 4.00% 1.65% 4.19% -
ROE 2.66% 2.05% 8.14% 2.39% 1.75% -0.23% 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 180.89 212.71 169.63 146.04 181.56 127.19 102.95 45.56%
EPS 4.91 3.67 14.32 3.88 2.75 -0.36 2.13 74.41%
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 180.89 212.71 169.63 146.04 181.56 127.19 102.95 45.56%
EPS 4.91 3.67 14.32 3.88 2.75 -0.36 2.13 74.41%
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 0.32 0.35 0.39 0.36 0.31 0.51 0.58 -32.70%
P/EPS 11.60 20.02 4.64 13.67 20.20 -181.87 28.22 -44.68%
EY 8.62 4.99 21.54 7.32 4.95 -0.55 3.54 80.89%
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 0.34 0.31 0.45 0.42 0.30 0.48 0.60 -31.49%
P/EPS 12.41 17.85 5.31 15.73 20.02 -167.99 28.92 -43.07%
EY 8.06 5.60 18.84 6.36 5.00 -0.60 3.46 75.63%
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