[BSTEAD] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.73%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,626,900 10,000,700 11,180,700 10,219,100 9,326,300 6,216,200 5,729,500 7.05%
PBT 236,000 621,900 666,100 560,400 885,700 759,800 550,100 -13.14%
Tax -130,200 -136,900 -149,000 -103,100 -99,600 -104,600 -95,300 5.33%
NP 105,800 485,000 517,100 457,300 786,100 655,200 454,800 -21.55%
-
NP to SH -8,400 351,900 435,300 372,000 643,000 559,500 371,000 -
-
Tax Rate 55.17% 22.01% 22.37% 18.40% 11.25% 13.77% 17.32% -
Total Cost 8,521,100 9,515,700 10,663,600 9,761,800 8,540,200 5,561,000 5,274,700 8.31%
-
Net Worth 5,705,769 5,659,999 5,170,542 4,684,751 4,582,102 4,222,782 3,950,297 6.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 206,512 241,326 310,208 336,074 471,511 394,363 222,053 -1.20%
Div Payout % 0.00% 68.58% 71.26% 90.34% 73.33% 70.48% 59.85% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,705,769 5,659,999 5,170,542 4,684,751 4,582,102 4,222,782 3,950,297 6.31%
NOSH 1,033,653 1,000,000 1,034,108 1,034,161 1,034,334 940,486 925,128 1.86%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.23% 4.85% 4.62% 4.47% 8.43% 10.54% 7.94% -
ROE -0.15% 6.22% 8.42% 7.94% 14.03% 13.25% 9.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 834.60 1,000.07 1,081.19 988.15 901.67 660.96 619.32 5.09%
EPS -0.81 35.19 42.09 35.97 62.17 59.49 40.10 -
DPS 20.00 24.13 30.00 32.50 45.59 42.00 24.00 -2.99%
NAPS 5.52 5.66 5.00 4.53 4.43 4.49 4.27 4.36%
Adjusted Per Share Value based on latest NOSH - 1,034,161
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 425.60 493.37 551.59 504.15 460.10 306.67 282.66 7.05%
EPS -0.41 17.36 21.48 18.35 31.72 27.60 18.30 -
DPS 10.19 11.91 15.30 16.58 23.26 19.46 10.95 -1.19%
NAPS 2.8149 2.7923 2.5508 2.3112 2.2605 2.0833 1.9488 6.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.93 4.60 5.42 5.13 5.43 5.22 3.13 -
P/RPS 0.47 0.46 0.50 0.52 0.60 0.79 0.51 -1.35%
P/EPS -483.60 13.07 12.88 14.26 8.73 8.77 7.80 -
EY -0.21 7.65 7.77 7.01 11.45 11.40 12.81 -
DY 5.09 5.25 5.54 6.34 8.40 8.05 7.67 -6.59%
P/NAPS 0.71 0.81 1.08 1.13 1.23 1.16 0.73 -0.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 26/05/14 22/05/13 28/05/12 27/05/11 31/05/10 -
Price 2.84 4.40 5.36 5.39 5.08 5.10 3.15 -
P/RPS 0.34 0.44 0.50 0.55 0.56 0.77 0.51 -6.52%
P/EPS -349.47 12.50 12.73 14.98 8.17 8.57 7.85 -
EY -0.29 8.00 7.85 6.67 12.24 11.66 12.73 -
DY 7.04 5.48 5.60 6.03 8.97 8.24 7.62 -1.30%
P/NAPS 0.51 0.78 1.07 1.19 1.15 1.14 0.74 -6.01%

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