[BSTEAD] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 23.92%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 10,020,100 8,371,300 8,662,500 10,608,200 11,212,000 10,046,000 8,555,800 2.66%
PBT 1,117,000 759,000 269,200 685,700 707,700 608,400 831,000 5.04%
Tax -193,700 -169,900 -129,800 -152,400 -147,900 -96,500 -99,100 11.80%
NP 923,300 589,100 139,400 533,300 559,800 511,900 731,900 3.94%
-
NP to SH 462,000 369,000 13,200 408,200 478,800 416,700 610,600 -4.53%
-
Tax Rate 17.34% 22.38% 48.22% 22.23% 20.90% 15.86% 11.93% -
Total Cost 9,096,800 7,782,200 8,523,100 10,074,900 10,652,200 9,534,100 7,823,900 2.54%
-
Net Worth 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 3.22%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 222,970 290,782 204,830 268,884 310,212 336,087 375,164 -8.29%
Div Payout % 48.26% 78.80% 1,551.74% 65.87% 64.79% 80.65% 61.44% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 3.22%
NOSH 2,027,000 2,027,000 1,024,390 1,034,244 1,034,288 1,034,364 1,034,427 11.85%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.21% 7.04% 1.61% 5.03% 4.99% 5.10% 8.55% -
ROE 7.81% 6.48% 0.23% 6.94% 9.15% 8.95% 12.48% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 494.33 412.99 845.63 1,025.70 1,084.03 971.22 827.11 -8.21%
EPS 22.79 18.20 1.29 39.47 46.29 40.29 59.03 -14.65%
DPS 11.00 14.35 20.00 26.00 30.00 32.50 36.27 -18.01%
NAPS 2.92 2.81 5.56 5.69 5.06 4.50 4.73 -7.71%
Adjusted Per Share Value based on latest NOSH - 1,034,244
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 494.33 412.99 427.36 523.34 553.13 495.61 422.09 2.66%
EPS 22.79 18.20 0.65 20.14 23.62 20.56 30.12 -4.53%
DPS 11.00 14.35 10.11 13.27 15.30 16.58 18.51 -8.30%
NAPS 2.92 2.81 2.8099 2.9032 2.5819 2.2963 2.4138 3.22%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.89 2.67 4.30 4.82 5.62 5.20 5.25 -
P/RPS 0.58 0.65 0.51 0.47 0.52 0.54 0.63 -1.36%
P/EPS 12.68 14.67 333.70 12.21 12.14 12.91 8.89 6.09%
EY 7.89 6.82 0.30 8.19 8.24 7.75 11.24 -5.72%
DY 3.81 5.37 4.65 5.39 5.34 6.25 6.91 -9.43%
P/NAPS 0.99 0.95 0.77 0.85 1.11 1.16 1.11 -1.88%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 -
Price 2.78 2.83 4.08 4.65 5.36 4.70 5.41 -
P/RPS 0.56 0.69 0.48 0.45 0.49 0.48 0.65 -2.45%
P/EPS 12.20 15.55 316.63 11.78 11.58 11.67 9.17 4.86%
EY 8.20 6.43 0.32 8.49 8.64 8.57 10.91 -4.64%
DY 3.96 5.07 4.90 5.59 5.60 6.91 6.70 -8.38%
P/NAPS 0.95 1.01 0.73 0.82 1.06 1.04 1.14 -2.99%

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