[BSTEAD] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -38.74%
YoY- 40.05%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,069,000 2,207,600 2,588,200 2,390,100 2,496,900 2,225,300 1,425,000 6.40%
PBT 341,100 83,300 109,900 93,100 79,400 250,600 185,900 10.63%
Tax -39,700 -32,500 -42,200 -18,400 -23,400 -27,600 -24,500 8.36%
NP 301,400 50,800 67,700 74,700 56,000 223,000 161,400 10.95%
-
NP to SH 225,800 2,900 45,300 61,200 43,700 185,200 146,500 7.46%
-
Tax Rate 11.64% 39.02% 38.40% 19.76% 29.47% 11.01% 13.18% -
Total Cost 1,767,600 2,156,800 2,520,500 2,315,400 2,440,900 2,002,300 1,263,600 5.74%
-
Net Worth 7,983,165 5,862,142 5,440,137 4,672,702 4,545,626 4,343,268 4,054,910 11.94%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 66,804 51,785 77,568 77,533 77,482 - 93,431 -5.43%
Div Payout % 29.59% 1,785.71% 171.23% 126.69% 177.30% - 63.78% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 7,983,165 5,862,142 5,440,137 4,672,702 4,545,626 4,343,268 4,054,910 11.94%
NOSH 1,670,118 1,035,714 1,034,246 1,033,783 1,033,096 940,101 934,311 10.15%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.57% 2.30% 2.62% 3.13% 2.24% 10.02% 11.33% -
ROE 2.83% 0.05% 0.83% 1.31% 0.96% 4.26% 3.61% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 123.88 213.15 250.25 231.20 241.69 236.71 152.52 -3.40%
EPS 13.52 0.28 4.38 5.92 4.23 19.70 15.68 -2.43%
DPS 4.00 5.00 7.50 7.50 7.50 0.00 10.00 -14.15%
NAPS 4.78 5.66 5.26 4.52 4.40 4.62 4.34 1.62%
Adjusted Per Share Value based on latest NOSH - 1,033,783
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 102.07 108.91 127.69 117.91 123.18 109.78 70.30 6.40%
EPS 11.14 0.14 2.23 3.02 2.16 9.14 7.23 7.46%
DPS 3.30 2.55 3.83 3.83 3.82 0.00 4.61 -5.41%
NAPS 3.9384 2.892 2.6838 2.3052 2.2425 2.1427 2.0004 11.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.71 4.15 5.17 5.24 5.32 5.51 3.52 -
P/RPS 2.19 1.95 2.07 2.27 2.20 2.33 2.31 -0.88%
P/EPS 20.04 1,482.14 118.04 88.51 125.77 27.97 22.45 -1.87%
EY 4.99 0.07 0.85 1.13 0.80 3.58 4.45 1.92%
DY 1.48 1.20 1.45 1.43 1.41 0.00 2.84 -10.28%
P/NAPS 0.57 0.73 0.98 1.16 1.21 1.19 0.81 -5.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 18/08/11 23/08/10 -
Price 2.25 4.10 5.13 5.24 5.43 4.90 3.88 -
P/RPS 1.82 1.92 2.05 2.27 2.25 2.07 2.54 -5.39%
P/EPS 16.64 1,464.29 117.12 88.51 128.37 24.87 24.74 -6.39%
EY 6.01 0.07 0.85 1.13 0.78 4.02 4.04 6.83%
DY 1.78 1.22 1.46 1.43 1.38 0.00 2.58 -5.99%
P/NAPS 0.47 0.72 0.98 1.16 1.23 1.06 0.89 -10.08%

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