[BSTEAD] YoY TTM Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -3.81%
YoY- -6.5%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,948,500 9,655,500 8,391,400 9,046,100 11,372,600 10,300,700 9,921,300 0.04%
PBT 395,000 1,137,700 547,500 575,900 609,800 600,600 680,100 -8.65%
Tax -144,100 -203,500 -144,100 -111,700 -172,400 -103,600 -103,400 5.68%
NP 250,900 934,200 403,400 464,200 437,400 497,000 576,700 -12.94%
-
NP to SH 71,900 496,600 252,500 308,000 329,400 409,100 458,500 -26.55%
-
Tax Rate 36.48% 17.89% 26.32% 19.40% 28.27% 17.25% 15.20% -
Total Cost 9,697,600 8,721,300 7,988,000 8,581,900 10,935,200 9,803,700 9,344,600 0.61%
-
Net Worth 6,060,730 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 152,025 243,240 260,813 215,566 294,743 310,218 351,608 -13.03%
Div Payout % 211.44% 48.98% 103.29% 69.99% 89.48% 75.83% 76.69% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,060,730 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4.64%
NOSH 2,027,000 2,027,000 2,027,000 1,034,482 1,034,090 1,033,934 1,034,528 11.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.52% 9.68% 4.81% 5.13% 3.85% 4.82% 5.81% -
ROE 1.19% 8.42% 3.65% 5.32% 5.88% 8.62% 9.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 490.80 476.34 413.98 874.46 1,099.77 996.26 959.02 -10.55%
EPS 3.55 24.50 12.46 29.77 31.85 39.57 44.32 -34.33%
DPS 7.50 12.00 12.87 20.84 28.50 30.00 34.00 -22.25%
NAPS 2.99 2.91 3.41 5.60 5.42 4.59 4.46 -6.44%
Adjusted Per Share Value based on latest NOSH - 1,034,482
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 490.80 476.34 413.98 446.28 561.06 508.17 489.46 0.04%
EPS 3.55 24.50 12.46 15.19 16.25 20.18 22.62 -26.54%
DPS 7.50 12.00 12.87 10.63 14.54 15.30 17.35 -13.03%
NAPS 2.99 2.91 3.41 2.858 2.7651 2.3413 2.2763 4.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.91 2.93 2.16 3.95 5.00 5.19 5.20 -
P/RPS 0.39 0.62 0.52 0.45 0.45 0.52 0.54 -5.27%
P/EPS 53.85 11.96 17.34 13.27 15.70 13.12 11.73 28.90%
EY 1.86 8.36 5.77 7.54 6.37 7.62 8.52 -22.39%
DY 3.93 4.10 5.96 5.28 5.70 5.78 6.54 -8.13%
P/NAPS 0.64 1.01 0.63 0.71 0.92 1.13 1.17 -9.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 27/11/14 29/11/13 20/11/12 -
Price 1.48 3.00 2.19 4.07 4.96 5.35 4.99 -
P/RPS 0.30 0.63 0.53 0.47 0.45 0.54 0.52 -8.75%
P/EPS 41.72 12.25 17.58 13.67 15.57 13.52 11.26 24.38%
EY 2.40 8.17 5.69 7.32 6.42 7.40 8.88 -19.58%
DY 5.07 4.00 5.88 5.12 5.75 5.61 6.81 -4.79%
P/NAPS 0.49 1.03 0.64 0.73 0.92 1.17 1.12 -12.86%

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