[BSTEAD] YoY TTM 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- 4.7%
YoY- -22.33%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,488,300 9,620,100 11,378,800 10,112,300 9,597,900 7,016,500 5,878,300 6.30%
PBT 493,800 595,300 682,900 574,100 714,500 824,500 654,000 -4.57%
Tax -137,400 -127,200 -172,800 -98,100 -95,400 -107,700 -100,600 5.32%
NP 356,400 468,100 510,100 476,000 619,100 716,800 553,400 -7.06%
-
NP to SH 214,500 320,200 408,700 389,500 501,500 598,200 470,600 -12.26%
-
Tax Rate 27.83% 21.37% 25.30% 17.09% 13.35% 13.06% 15.38% -
Total Cost 8,131,900 9,152,000 10,868,700 9,636,300 8,978,800 6,299,700 5,324,900 7.30%
-
Net Worth 7,983,165 5,862,142 5,171,232 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 221,532 215,543 310,243 336,126 454,983 300,932 282,931 -3.99%
Div Payout % 103.28% 67.32% 75.91% 86.30% 90.72% 50.31% 60.12% -
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 5,171,232 4,672,702 4,545,626 4,343,268 4,054,910 11.94%
NOSH 1,447,849 1,035,714 1,034,246 1,033,783 1,033,096 940,101 934,311 7.56%
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 4.20% 4.87% 4.48% 4.71% 6.45% 10.22% 9.41% -
ROE 2.69% 5.46% 7.90% 8.34% 11.03% 13.77% 11.61% -
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 508.25 928.84 1,100.20 978.18 929.04 746.36 629.16 -3.49%
EPS 12.84 30.92 39.52 37.68 48.54 63.63 50.37 -20.35%
DPS 13.26 20.81 30.00 32.50 44.04 32.00 30.28 -12.84%
NAPS 4.78 5.66 5.00 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 418.76 474.60 561.36 498.88 473.50 346.15 290.00 6.30%
EPS 10.58 15.80 20.16 19.22 24.74 29.51 23.22 -12.26%
DPS 10.93 10.63 15.31 16.58 22.45 14.85 13.96 -3.99%
NAPS 3.9384 2.892 2.5512 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 0.53 0.45 0.47 0.54 0.57 0.74 0.56 -0.91%
P/EPS 21.10 13.42 13.08 13.91 10.96 8.66 6.99 20.19%
EY 4.74 7.45 7.64 7.19 9.12 11.55 14.31 -16.80%
DY 4.89 5.01 5.80 6.20 8.28 5.81 8.60 -8.97%
P/NAPS 0.57 0.73 1.03 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 0.44 0.44 0.47 0.54 0.58 0.66 0.62 -5.55%
P/EPS 17.52 13.26 12.98 13.91 11.19 7.70 7.70 14.67%
EY 5.71 7.54 7.70 7.19 8.94 12.99 12.98 -12.78%
DY 5.90 5.08 5.85 6.20 8.11 6.53 7.80 -4.54%
P/NAPS 0.47 0.72 1.03 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