[BSTEAD] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 863.01%
YoY- 207.53%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,666,600 3,680,300 1,890,800 2,734,700 2,543,000 2,471,900 2,023,400 10.41%
PBT 78,400 239,900 -14,300 -156,400 63,800 643,100 120,400 -6.89%
Tax 8,500 -92,600 -20,700 -31,100 -23,700 -61,700 -27,100 -
NP 86,900 147,300 -35,000 -187,500 40,100 581,400 93,300 -1.17%
-
NP to SH 99,600 55,700 -51,800 -155,000 7,300 312,400 44,000 14.57%
-
Tax Rate -10.84% 38.60% - - 37.15% 9.59% 22.51% -
Total Cost 3,579,700 3,533,000 1,925,800 2,922,200 2,502,900 1,890,500 1,930,100 10.83%
-
Net Worth 3,749,950 3,182,390 3,526,980 5,249,929 6,060,730 5,898,570 6,912,070 -9.68%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 30,405 60,810 101,350 -
Div Payout % - - - - 416.51% 19.47% 230.34% -
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 6,912,070 -9.68%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.37% 4.00% -1.85% -6.86% 1.58% 23.52% 4.61% -
ROE 2.66% 1.75% -1.47% -2.95% 0.12% 5.30% 0.64% -
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 180.89 181.56 93.28 134.91 125.46 121.95 99.82 10.41%
EPS 4.91 2.75 -2.56 -7.65 0.36 15.41 2.17 14.57%
DPS 0.00 0.00 0.00 0.00 1.50 3.00 5.00 -
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 180.89 181.56 93.28 134.91 125.46 121.95 99.82 10.41%
EPS 4.91 2.75 -2.56 -7.65 0.36 15.41 2.17 14.57%
DPS 0.00 0.00 0.00 0.00 1.50 3.00 5.00 -
NAPS 1.85 1.57 1.74 2.59 2.99 2.91 3.41 -9.68%
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 0.32 0.31 0.69 0.75 1.52 2.40 2.16 -27.24%
P/EPS 11.60 20.20 -25.04 -13.21 530.35 19.01 99.51 -30.09%
EY 8.62 4.95 -3.99 -7.57 0.19 5.26 1.00 43.16%
DY 0.00 0.00 0.00 0.00 0.79 1.02 2.31 -
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 0.34 0.30 0.68 0.72 1.18 2.46 2.19 -26.67%
P/EPS 12.41 20.02 -24.65 -12.62 410.95 19.47 100.89 -29.46%
EY 8.06 5.00 -4.06 -7.92 0.24 5.14 0.99 41.81%
DY 0.00 0.00 0.00 0.00 1.01 1.00 2.28 -
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