[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 67.92%
YoY- -30.48%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,761,400 3,925,700 4,099,900 5,088,000 4,921,200 4,854,900 3,812,800 3.76%
PBT 233,400 377,400 152,800 243,200 268,000 302,300 418,800 -9.27%
Tax -65,500 -66,500 -58,900 -84,100 -59,200 -57,600 -61,300 1.10%
NP 167,900 310,900 93,900 159,100 208,800 244,700 357,500 -11.82%
-
NP to SH 63,500 204,300 3,000 112,000 161,100 188,300 297,400 -22.67%
-
Tax Rate 28.06% 17.62% 38.55% 34.58% 22.09% 19.05% 14.64% -
Total Cost 4,593,500 3,614,800 4,006,000 4,928,900 4,712,400 4,610,200 3,455,300 4.85%
-
Net Worth 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4.49%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 111,485 149,003 103,448 155,124 155,102 155,107 75,219 6.77%
Div Payout % 175.57% 72.93% 3,448.28% 138.50% 96.28% 82.37% 25.29% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4.49%
NOSH 2,027,000 1,655,591 1,034,482 1,034,164 1,034,017 1,034,047 940,246 13.64%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.53% 7.92% 2.29% 3.13% 4.24% 5.04% 9.38% -
ROE 1.12% 2.58% 0.05% 2.06% 3.45% 4.14% 6.85% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 234.90 237.12 396.32 491.99 475.93 469.50 405.51 -8.69%
EPS 3.13 12.34 0.29 10.83 15.58 18.21 31.63 -31.96%
DPS 5.50 9.00 10.00 15.00 15.00 15.00 8.00 -6.04%
NAPS 2.79 4.78 5.66 5.26 4.52 4.40 4.62 -8.05%
Adjusted Per Share Value based on latest NOSH - 1,034,246
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 234.90 193.67 202.26 251.01 242.78 239.51 188.10 3.76%
EPS 3.13 10.08 0.15 5.53 7.95 9.29 14.67 -22.68%
DPS 5.50 7.35 5.10 7.65 7.65 7.65 3.71 6.77%
NAPS 2.79 3.9042 2.8886 2.6836 2.3058 2.2446 2.143 4.49%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.63 2.71 4.15 5.17 5.24 5.32 5.51 -
P/RPS 1.12 1.14 1.05 1.05 1.10 1.13 1.36 -3.18%
P/EPS 83.95 21.96 1,431.03 47.74 33.63 29.21 17.42 29.93%
EY 1.19 4.55 0.07 2.09 2.97 3.42 5.74 -23.04%
DY 2.09 3.32 2.41 2.90 2.86 2.82 1.45 6.27%
P/NAPS 0.94 0.57 0.73 0.98 1.16 1.21 1.19 -3.85%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 18/08/11 -
Price 2.70 2.25 4.10 5.13 5.24 5.43 4.90 -
P/RPS 1.15 0.95 1.03 1.04 1.10 1.16 1.21 -0.84%
P/EPS 86.19 18.23 1,413.79 47.37 33.63 29.82 15.49 33.08%
EY 1.16 5.48 0.07 2.11 2.97 3.35 6.46 -24.86%
DY 2.04 4.00 2.44 2.92 2.86 2.76 1.63 3.80%
P/NAPS 0.97 0.47 0.72 0.98 1.16 1.23 1.06 -1.46%

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