[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 25.63%
YoY- 918.72%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 7,750,000 4,664,900 3,760,200 5,050,800 4,618,700 4,761,400 3,925,700 11.99%
PBT 953,600 202,500 -110,700 170,400 90,700 233,400 377,400 16.69%
Tax -235,900 -72,500 -30,900 -74,900 -53,900 -65,500 -66,500 23.48%
NP 717,700 130,000 -141,600 95,500 36,800 167,900 310,900 14.95%
-
NP to SH 364,700 35,800 -146,700 1,900 -21,500 63,500 204,300 10.13%
-
Tax Rate 24.74% 35.80% - 43.96% 59.43% 28.06% 17.62% -
Total Cost 7,032,300 4,534,900 3,901,800 4,955,300 4,581,900 4,593,500 3,614,800 11.72%
-
Net Worth 3,628,329 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,913,727 -12.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 70,945 111,485 149,003 -
Div Payout % - - - - 0.00% 175.57% 72.93% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,628,329 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,913,727 -12.18%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,655,591 3.42%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 9.26% 2.79% -3.77% 1.89% 0.80% 3.53% 7.92% -
ROE 10.05% 1.15% -4.11% 0.04% -0.36% 1.12% 2.58% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 382.34 230.14 185.51 249.18 227.86 234.90 237.12 8.28%
EPS 17.99 1.77 -7.24 0.09 -1.06 3.13 12.34 6.48%
DPS 0.00 0.00 0.00 0.00 3.50 5.50 9.00 -
NAPS 1.79 1.54 1.76 2.67 2.98 2.79 4.78 -15.09%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 382.34 230.14 185.51 249.18 227.86 234.90 193.67 11.99%
EPS 17.99 1.77 -7.24 0.09 -1.06 3.13 10.08 10.13%
DPS 0.00 0.00 0.00 0.00 3.50 5.50 7.35 -
NAPS 1.79 1.54 1.76 2.67 2.98 2.79 3.9042 -12.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.735 0.655 0.605 1.09 2.46 2.63 2.71 -
P/RPS 0.19 0.28 0.33 0.44 1.08 1.12 1.14 -25.80%
P/EPS 4.09 37.09 -8.36 1,162.86 -231.93 83.95 21.96 -24.42%
EY 24.48 2.70 -11.96 0.09 -0.43 1.19 4.55 32.35%
DY 0.00 0.00 0.00 0.00 1.42 2.09 3.32 -
P/NAPS 0.41 0.43 0.34 0.41 0.83 0.94 0.57 -5.34%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 27/08/21 27/08/20 28/08/19 29/08/18 30/08/17 24/08/16 -
Price 0.655 0.605 0.655 1.01 2.00 2.70 2.25 -
P/RPS 0.17 0.26 0.35 0.41 0.88 1.15 0.95 -24.92%
P/EPS 3.64 34.26 -9.05 1,077.51 -188.56 86.19 18.23 -23.53%
EY 27.47 2.92 -11.05 0.09 -0.53 1.16 5.48 30.80%
DY 0.00 0.00 0.00 0.00 1.75 2.04 4.00 -
P/NAPS 0.37 0.39 0.37 0.38 0.67 0.97 0.47 -3.90%

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