[BSTEAD] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 15.27%
YoY- 74.2%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 12,657,200 11,305,500 10,555,200 8,765,700 7,686,800 7,861,000 8,199,400 33.60%
PBT 1,322,500 760,700 147,100 -107,100 -245,700 -420,300 -1,474,800 -
Tax -371,100 -281,500 -193,800 -121,900 -92,000 -80,400 3,800 -
NP 951,400 479,200 -46,700 -229,000 -337,700 -500,700 -1,471,000 -
-
NP to SH 417,300 170,100 -260,800 -368,300 -434,700 -550,900 -1,324,300 -
-
Tax Rate 28.06% 37.01% 131.75% - - - - -
Total Cost 11,705,800 10,826,300 10,601,900 8,994,700 8,024,500 8,361,700 9,670,400 13.59%
-
Net Worth 3,567,519 3,283,740 3,182,390 3,121,579 3,081,039 3,121,579 3,526,980 0.76%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,567,519 3,283,740 3,182,390 3,121,579 3,081,039 3,121,579 3,526,980 0.76%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.52% 4.24% -0.44% -2.61% -4.39% -6.37% -17.94% -
ROE 11.70% 5.18% -8.20% -11.80% -14.11% -17.65% -37.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 624.43 557.75 520.73 432.45 379.22 387.81 404.51 33.60%
EPS 20.59 8.39 -12.87 -18.17 -21.45 -27.18 -65.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.62 1.57 1.54 1.52 1.54 1.74 0.76%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 624.43 557.75 520.73 432.45 379.22 387.81 404.51 33.60%
EPS 20.59 8.39 -12.87 -18.17 -21.45 -27.18 -65.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.62 1.57 1.54 1.52 1.54 1.74 0.76%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.665 0.53 0.555 0.655 0.60 0.625 0.64 -
P/RPS 0.11 0.10 0.11 0.15 0.16 0.16 0.16 -22.12%
P/EPS 3.23 6.32 -4.31 -3.60 -2.80 -2.30 -0.98 -
EY 30.96 15.83 -23.18 -27.74 -35.74 -43.48 -102.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.43 0.39 0.41 0.37 1.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 30/11/21 27/08/21 31/05/21 31/03/21 30/11/20 -
Price 0.76 0.61 0.555 0.605 0.615 0.60 0.63 -
P/RPS 0.12 0.11 0.11 0.14 0.16 0.15 0.16 -17.46%
P/EPS 3.69 7.27 -4.31 -3.33 -2.87 -2.21 -0.96 -
EY 27.09 13.76 -23.18 -30.03 -34.87 -45.30 -103.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.35 0.39 0.40 0.39 0.36 12.58%

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