[BSTEAD] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -8157.9%
YoY- -978.17%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 11,416,600 8,345,200 5,651,000 7,785,500 7,161,700 7,233,300 5,949,100 11.47%
PBT 1,032,000 442,400 -125,000 14,000 154,500 876,500 497,900 12.90%
Tax -227,400 -165,100 -51,700 -106,000 -77,600 -127,200 -93,700 15.91%
NP 804,600 277,300 -176,700 -92,000 76,900 749,300 404,200 12.15%
-
NP to SH 464,300 91,500 -198,600 -153,100 -14,200 375,900 248,300 10.98%
-
Tax Rate 22.03% 37.32% - 757.14% 50.23% 14.51% 18.82% -
Total Cost 10,612,000 8,067,900 5,827,700 7,877,500 7,084,800 6,484,000 5,544,900 11.41%
-
Net Worth 3,749,950 3,182,390 3,526,980 5,249,929 6,060,730 5,898,570 6,328,124 -8.34%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 101,350 172,295 259,805 -
Div Payout % - - - - 0.00% 45.84% 104.63% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,749,950 3,182,390 3,526,980 5,249,929 6,060,730 5,898,570 6,328,124 -8.34%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,855,754 1.48%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.05% 3.32% -3.13% -1.18% 1.07% 10.36% 6.79% -
ROE 12.38% 2.88% -5.63% -2.92% -0.23% 6.37% 3.92% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 563.23 411.70 278.79 384.09 353.32 356.85 320.58 9.84%
EPS 22.91 4.51 -9.80 -7.55 -0.70 18.54 13.38 9.37%
DPS 0.00 0.00 0.00 0.00 5.00 8.50 14.00 -
NAPS 1.85 1.57 1.74 2.59 2.99 2.91 3.41 -9.68%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 563.23 411.70 278.79 384.09 353.32 356.85 293.49 11.47%
EPS 22.91 4.51 -9.80 -7.55 -0.70 18.54 12.25 10.99%
DPS 0.00 0.00 0.00 0.00 5.00 8.50 12.82 -
NAPS 1.85 1.57 1.74 2.59 2.99 2.91 3.1219 -8.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.57 0.555 0.64 1.01 1.91 2.93 2.16 -
P/RPS 0.10 0.13 0.23 0.26 0.54 0.82 0.67 -27.15%
P/EPS 2.49 12.29 -6.53 -13.37 -272.65 15.80 16.14 -26.75%
EY 40.19 8.13 -15.31 -7.48 -0.37 6.33 6.19 36.56%
DY 0.00 0.00 0.00 0.00 2.62 2.90 6.48 -
P/NAPS 0.31 0.35 0.37 0.39 0.64 1.01 0.63 -11.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.61 0.55 0.63 0.965 1.48 3.00 2.19 -
P/RPS 0.11 0.13 0.23 0.25 0.42 0.84 0.68 -26.17%
P/EPS 2.66 12.18 -6.43 -12.78 -211.26 16.18 16.37 -26.11%
EY 37.55 8.21 -15.55 -7.83 -0.47 6.18 6.11 35.32%
DY 0.00 0.00 0.00 0.00 3.38 2.83 6.39 -
P/NAPS 0.33 0.35 0.36 0.37 0.49 1.03 0.64 -10.44%

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