[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 582.66%
YoY- 573.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 12,950,000 13,753,600 8,346,800 9,043,600 10,026,800 8,980,000 9,500,800 5.29%
PBT -63,600 2,732,400 485,200 -213,200 206,000 281,200 286,400 -
Tax -109,200 -494,000 -135,600 -89,200 -160,400 -128,800 -122,800 -1.93%
NP -172,800 2,238,400 349,600 -302,400 45,600 152,400 163,600 -
-
NP to SH -251,200 1,161,200 172,400 -292,400 -89,600 24,400 16,800 -
-
Tax Rate - 18.08% 27.95% - 77.86% 45.80% 42.88% -
Total Cost 13,122,800 11,515,200 7,997,200 9,346,000 9,981,200 8,827,600 9,337,200 5.83%
-
Net Worth 3,243,200 3,567,519 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 -8.79%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 202,700 202,700 -
Div Payout % - - - - - 830.74% 1,206.55% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,243,200 3,567,519 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 -8.79%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.33% 16.28% 4.19% -3.34% 0.45% 1.70% 1.72% -
ROE -7.75% 32.55% 5.60% -8.15% -1.67% 0.40% 0.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 638.88 678.52 411.78 446.16 494.66 443.02 468.71 5.29%
EPS -12.40 57.28 8.52 -14.40 -4.44 1.20 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.60 1.76 1.52 1.77 2.65 3.03 2.78 -8.79%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 638.88 678.52 411.78 446.16 494.66 443.02 468.71 5.29%
EPS -12.40 57.28 8.52 -14.40 -4.44 1.20 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.60 1.76 1.52 1.77 2.65 3.03 2.78 -8.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.855 0.665 0.60 0.42 1.27 2.54 2.77 -
P/RPS 0.13 0.10 0.15 0.09 0.26 0.57 0.59 -22.27%
P/EPS -6.90 1.16 7.05 -2.91 -28.73 211.01 -350.92 -48.03%
EY -14.49 86.15 14.18 -34.35 -3.48 0.47 -0.28 92.98%
DY 0.00 0.00 0.00 0.00 0.00 3.94 3.61 -
P/NAPS 0.53 0.38 0.39 0.24 0.48 0.84 1.39 -14.83%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 31/05/21 19/06/20 30/05/19 31/05/18 29/05/17 -
Price 0.855 0.76 0.615 0.66 1.11 2.42 2.60 -
P/RPS 0.13 0.11 0.15 0.15 0.22 0.55 0.55 -21.35%
P/EPS -6.90 1.33 7.23 -4.58 -25.11 201.04 -329.39 -47.48%
EY -14.49 75.38 13.83 -21.86 -3.98 0.50 -0.30 90.77%
DY 0.00 0.00 0.00 0.00 0.00 4.13 3.85 -
P/NAPS 0.53 0.43 0.40 0.37 0.42 0.80 1.30 -13.88%

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