[BSTEAD] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -752.57%
YoY- -201.56%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 11,305,500 7,861,000 10,333,900 10,186,400 10,020,100 8,371,300 8,662,500 4.53%
PBT 760,700 -420,300 -1,335,800 -387,900 1,117,000 759,000 269,200 18.88%
Tax -281,500 -80,400 -50,500 -100,200 -193,700 -169,900 -129,800 13.75%
NP 479,200 -500,700 -1,386,300 -488,100 923,300 589,100 139,400 22.82%
-
NP to SH 170,100 -550,900 -1,278,800 -469,200 462,000 369,000 13,200 53.05%
-
Tax Rate 37.01% - - - 17.34% 22.38% 48.22% -
Total Cost 10,826,300 8,361,700 11,720,200 10,674,500 9,096,800 7,782,200 8,523,100 4.06%
-
Net Worth 3,283,740 3,121,579 3,749,950 5,371,550 5,918,840 5,695,869 5,695,609 -8.76%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 101,350 222,970 290,782 204,830 -
Div Payout % - - - 0.00% 48.26% 78.80% 1,551.74% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,283,740 3,121,579 3,749,950 5,371,550 5,918,840 5,695,869 5,695,609 -8.76%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,024,390 12.03%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.24% -6.37% -13.42% -4.79% 9.21% 7.04% 1.61% -
ROE 5.18% -17.65% -34.10% -8.73% 7.81% 6.48% 0.23% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 557.75 387.81 509.81 502.54 494.33 412.99 845.63 -6.69%
EPS 8.39 -27.18 -63.09 -23.15 22.79 18.20 1.29 36.58%
DPS 0.00 0.00 0.00 5.00 11.00 14.35 20.00 -
NAPS 1.62 1.54 1.85 2.65 2.92 2.81 5.56 -18.56%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 557.75 387.81 509.81 502.54 494.33 412.99 427.36 4.53%
EPS 8.39 -27.18 -63.09 -23.15 22.79 18.20 0.65 53.09%
DPS 0.00 0.00 0.00 5.00 11.00 14.35 10.11 -
NAPS 1.62 1.54 1.85 2.65 2.92 2.81 2.8099 -8.76%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.53 0.625 0.95 1.41 2.89 2.67 4.30 -
P/RPS 0.10 0.16 0.19 0.28 0.58 0.65 0.51 -23.76%
P/EPS 6.32 -2.30 -1.51 -6.09 12.68 14.67 333.70 -48.33%
EY 15.83 -43.48 -66.41 -16.42 7.89 6.82 0.30 93.55%
DY 0.00 0.00 0.00 3.55 3.81 5.37 4.65 -
P/NAPS 0.33 0.41 0.51 0.53 0.99 0.95 0.77 -13.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.61 0.60 0.80 1.45 2.78 2.83 4.08 -
P/RPS 0.11 0.15 0.16 0.29 0.56 0.69 0.48 -21.75%
P/EPS 7.27 -2.21 -1.27 -6.26 12.20 15.55 316.63 -46.65%
EY 13.76 -45.30 -78.86 -15.96 8.20 6.43 0.32 87.06%
DY 0.00 0.00 0.00 3.45 3.96 5.07 4.90 -
P/NAPS 0.38 0.39 0.43 0.55 0.95 1.01 0.73 -10.30%

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