[BSTEAD] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 125.85%
YoY- 46.31%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,422,200 2,442,300 2,825,900 3,590,300 2,679,000 2,554,300 1,689,800 6.17%
PBT 261,200 49,700 356,400 280,500 173,400 245,100 252,000 0.59%
Tax -76,300 -50,500 -32,400 -52,400 -8,100 -15,000 -17,300 28.03%
NP 184,900 -800 324,000 228,100 165,300 230,100 234,700 -3.89%
-
NP to SH 120,700 4,200 299,000 220,200 150,500 192,300 208,900 -8.72%
-
Tax Rate 29.21% 101.61% 9.09% 18.68% 4.67% 6.12% 6.87% -
Total Cost 2,237,300 2,443,100 2,501,900 3,362,200 2,513,700 2,324,200 1,455,100 7.42%
-
Net Worth 6,891,800 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 4,230,648 8.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 70,945 40,975 51,712 77,571 77,577 93,098 112,817 -7.43%
Div Payout % 58.78% 975.61% 17.30% 35.23% 51.55% 48.41% 54.01% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,891,800 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 4,230,648 8.46%
NOSH 2,027,000 1,024,390 1,034,244 1,034,288 1,034,364 1,034,427 940,144 13.64%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.63% -0.03% 11.47% 6.35% 6.17% 9.01% 13.89% -
ROE 1.75% 0.07% 5.08% 4.21% 3.23% 3.93% 4.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 119.50 238.42 273.23 347.13 259.00 246.93 179.74 -6.57%
EPS 5.95 0.41 28.91 21.29 14.55 18.59 22.22 -19.69%
DPS 3.50 4.00 5.00 7.50 7.50 9.00 12.00 -18.54%
NAPS 3.40 5.56 5.69 5.06 4.50 4.73 4.50 -4.56%
Adjusted Per Share Value based on latest NOSH - 1,034,288
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 119.50 120.49 139.41 177.12 132.17 126.01 83.36 6.18%
EPS 5.95 0.21 14.75 10.86 7.42 9.49 10.31 -8.74%
DPS 3.50 2.02 2.55 3.83 3.83 4.59 5.57 -7.44%
NAPS 3.40 2.8099 2.9032 2.5819 2.2963 2.4138 2.0871 8.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.67 4.30 4.82 5.62 5.20 5.25 4.79 -
P/RPS 2.23 1.80 1.76 1.62 2.01 2.13 2.66 -2.89%
P/EPS 44.84 1,048.78 16.67 26.40 35.74 28.24 21.56 12.96%
EY 2.23 0.10 6.00 3.79 2.80 3.54 4.64 -11.48%
DY 1.31 0.93 1.04 1.33 1.44 1.71 2.51 -10.26%
P/NAPS 0.79 0.77 0.85 1.11 1.16 1.11 1.06 -4.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -
Price 2.83 4.08 4.65 5.36 4.70 5.41 4.81 -
P/RPS 2.37 1.71 1.70 1.54 1.81 2.19 2.68 -2.02%
P/EPS 47.53 995.12 16.08 25.18 32.30 29.10 21.65 13.98%
EY 2.10 0.10 6.22 3.97 3.10 3.44 4.62 -12.30%
DY 1.24 0.98 1.08 1.40 1.60 1.66 2.49 -10.96%
P/NAPS 0.83 0.73 0.82 1.06 1.04 1.14 1.07 -4.14%

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