[BSTEAD] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -580.12%
YoY- 68.7%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 3,692,600 2,960,300 2,210,000 2,548,400 3,024,700 2,786,800 2,422,200 7.27%
PBT -586,100 318,300 -295,300 -1,349,800 -542,400 240,500 261,200 -
Tax -89,500 -116,400 -28,700 55,500 -22,600 -66,500 -76,300 2.69%
NP -675,600 201,900 -324,000 -1,294,300 -565,000 174,000 184,900 -
-
NP to SH -402,300 78,600 -352,300 -1,125,700 -455,000 86,100 120,700 -
-
Tax Rate - 36.57% - - - 27.65% 29.21% -
Total Cost 4,368,200 2,758,400 2,534,000 3,842,700 3,589,700 2,612,800 2,237,300 11.79%
-
Net Worth 3,324,279 3,283,740 3,121,579 3,749,950 5,371,550 5,918,840 6,891,800 -11.43%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 30,405 - - - - 50,675 70,945 -13.16%
Div Payout % 0.00% - - - - 58.86% 58.78% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,324,279 3,283,740 3,121,579 3,749,950 5,371,550 5,918,840 6,891,800 -11.43%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -18.30% 6.82% -14.66% -50.79% -18.68% 6.24% 7.63% -
ROE -12.10% 2.39% -11.29% -30.02% -8.47% 1.45% 1.75% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 182.17 146.04 109.03 125.72 149.22 137.48 119.50 7.27%
EPS -19.85 3.88 -17.38 -55.54 -22.45 4.25 5.95 -
DPS 1.50 0.00 0.00 0.00 0.00 2.50 3.50 -13.16%
NAPS 1.64 1.62 1.54 1.85 2.65 2.92 3.40 -11.43%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 182.17 146.04 109.03 125.72 149.22 137.48 119.50 7.27%
EPS -19.85 3.88 -17.38 -55.54 -22.45 4.25 5.95 -
DPS 1.50 0.00 0.00 0.00 0.00 2.50 3.50 -13.16%
NAPS 1.64 1.62 1.54 1.85 2.65 2.92 3.40 -11.43%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.625 0.53 0.625 0.95 1.41 2.89 2.67 -
P/RPS 0.34 0.36 0.57 0.76 0.94 2.10 2.23 -26.89%
P/EPS -3.15 13.67 -3.60 -1.71 -6.28 68.04 44.84 -
EY -31.76 7.32 -27.81 -58.46 -15.92 1.47 2.23 -
DY 2.40 0.00 0.00 0.00 0.00 0.87 1.31 10.61%
P/NAPS 0.38 0.33 0.41 0.51 0.53 0.99 0.79 -11.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.625 0.61 0.60 0.80 1.45 2.78 2.83 -
P/RPS 0.34 0.42 0.55 0.64 0.97 2.02 2.37 -27.63%
P/EPS -3.15 15.73 -3.45 -1.44 -6.46 65.45 47.53 -
EY -31.76 6.36 -28.97 -69.42 -15.48 1.53 2.10 -
DY 2.40 0.00 0.00 0.00 0.00 0.90 1.24 11.62%
P/NAPS 0.38 0.38 0.39 0.43 0.55 0.95 0.83 -12.20%

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