Highlights

[BSTEAD] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     104.24%    YoY -     108.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 9,043,600 10,333,900 10,380,666 10,101,600 10,026,800 10,186,400 9,548,933 -3.56%
  QoQ % -12.49% -0.45% 2.76% 0.75% -1.57% 6.68% -
  Horiz. % 94.71% 108.22% 108.71% 105.79% 105.00% 106.68% 100.00%
PBT -213,200 -1,335,800 18,666 340,800 206,000 -387,900 206,000 -
  QoQ % 84.04% -7,256.07% -94.52% 65.44% 153.11% -288.30% -
  Horiz. % -103.50% -648.45% 9.06% 165.44% 100.00% -188.30% 100.00%
Tax -89,200 -50,500 -141,333 -149,800 -160,400 -100,200 -103,466 -9.41%
  QoQ % -76.63% 64.27% 5.65% 6.61% -60.08% 3.16% -
  Horiz. % 86.21% 48.81% 136.60% 144.78% 155.03% 96.84% 100.00%
NP -302,400 -1,386,300 -122,666 191,000 45,600 -488,100 102,533 -
  QoQ % 78.19% -1,030.14% -164.22% 318.86% 109.34% -576.04% -
  Horiz. % -294.93% -1,352.05% -119.64% 186.28% 44.47% -476.04% 100.00%
NP to SH -292,400 -1,278,800 -204,133 3,800 -89,600 -469,200 -18,933 519.12%
  QoQ % 77.13% -526.45% -5,471.93% 104.24% 80.90% -2,378.17% -
  Horiz. % 1,544.37% 6,754.23% 1,078.17% -20.07% 473.24% 2,478.17% 100.00%
Tax Rate - % - % 757.14 % 43.96 % 77.86 % - % 50.23 % -
  QoQ % 0.00% 0.00% 1,622.34% -43.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,507.35% 87.52% 155.01% 0.00% 100.00%
Total Cost 9,346,000 11,720,200 10,503,333 9,910,600 9,981,200 10,674,500 9,446,400 -0.71%
  QoQ % -20.26% 11.59% 5.98% -0.71% -6.49% 13.00% -
  Horiz. % 98.94% 124.07% 111.19% 104.91% 105.66% 113.00% 100.00%
Net Worth 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - 101,350 135,133 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -3.34 % -13.42 % -1.18 % 1.89 % 0.45 % -4.79 % 1.07 % -
  QoQ % 75.11% -1,037.29% -162.43% 320.00% 109.39% -547.66% -
  Horiz. % -312.15% -1,254.21% -110.28% 176.64% 42.06% -447.66% 100.00%
ROE -8.15 % -34.10 % -3.89 % 0.07 % -1.67 % -8.73 % -0.31 % 782.40%
  QoQ % 76.10% -776.61% -5,657.14% 104.19% 80.87% -2,716.13% -
  Horiz. % 2,629.03% 11,000.00% 1,254.84% -22.58% 538.71% 2,816.13% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 446.16 509.81 512.12 498.35 494.66 502.54 471.09 -3.56%
  QoQ % -12.49% -0.45% 2.76% 0.75% -1.57% 6.68% -
  Horiz. % 94.71% 108.22% 108.71% 105.79% 105.00% 106.68% 100.00%
EPS -14.40 -63.09 -10.07 0.18 -4.44 -23.15 -0.93 520.20%
  QoQ % 77.18% -526.51% -5,694.44% 104.05% 80.82% -2,389.25% -
  Horiz. % 1,548.39% 6,783.87% 1,082.80% -19.35% 477.42% 2,489.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.96% 100.00%
NAPS 1.7700 1.8500 2.5900 2.6700 2.6500 2.6500 2.9900 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 446.16 509.81 512.12 498.35 494.66 502.54 471.09 -3.56%
  QoQ % -12.49% -0.45% 2.76% 0.75% -1.57% 6.68% -
  Horiz. % 94.71% 108.22% 108.71% 105.79% 105.00% 106.68% 100.00%
EPS -14.40 -63.09 -10.07 0.18 -4.44 -23.15 -0.93 520.20%
  QoQ % 77.18% -526.51% -5,694.44% 104.05% 80.82% -2,389.25% -
  Horiz. % 1,548.39% 6,783.87% 1,082.80% -19.35% 477.42% 2,489.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.96% 100.00%
NAPS 1.7700 1.8500 2.5900 2.6700 2.6500 2.6500 2.9900 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4200 0.9500 1.0100 1.0900 1.2700 1.4100 1.9100 -
P/RPS 0.09 0.19 0.20 0.22 0.26 0.28 0.41 -63.58%
  QoQ % -52.63% -5.00% -9.09% -15.38% -7.14% -31.71% -
  Horiz. % 21.95% 46.34% 48.78% 53.66% 63.41% 68.29% 100.00%
P/EPS -2.91 -1.51 -10.03 581.43 -28.73 -6.09 -204.48 -94.11%
  QoQ % -92.72% 84.95% -101.73% 2,123.77% -371.76% 97.02% -
  Horiz. % 1.42% 0.74% 4.91% -284.35% 14.05% 2.98% 100.00%
EY -34.35 -66.41 -9.97 0.17 -3.48 -16.42 -0.49 1,595.76%
  QoQ % 48.28% -566.10% -5,964.71% 104.89% 78.81% -3,251.02% -
  Horiz. % 7,010.20% 13,553.06% 2,034.69% -34.69% 710.20% 3,351.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.55 3.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.72% 100.00%
P/NAPS 0.24 0.51 0.39 0.41 0.48 0.53 0.64 -47.97%
  QoQ % -52.94% 30.77% -4.88% -14.58% -9.43% -17.19% -
  Horiz. % 37.50% 79.69% 60.94% 64.06% 75.00% 82.81% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 28/02/20 29/11/19 28/08/19 30/05/19 28/02/19 30/11/18 -
Price 0.6600 0.8000 0.9650 1.0100 1.1100 1.4500 1.4800 -
P/RPS 0.15 0.16 0.19 0.20 0.22 0.29 0.31 -38.34%
  QoQ % -6.25% -15.79% -5.00% -9.09% -24.14% -6.45% -
  Horiz. % 48.39% 51.61% 61.29% 64.52% 70.97% 93.55% 100.00%
P/EPS -4.58 -1.27 -9.58 538.76 -25.11 -6.26 -158.45 -90.56%
  QoQ % -260.63% 86.74% -101.78% 2,245.60% -301.12% 96.05% -
  Horiz. % 2.89% 0.80% 6.05% -340.02% 15.85% 3.95% 100.00%
EY -21.86 -78.86 -10.44 0.19 -3.98 -15.96 -0.63 961.54%
  QoQ % 72.28% -655.36% -5,594.74% 104.77% 75.06% -2,433.33% -
  Horiz. % 3,469.84% 12,517.46% 1,657.14% -30.16% 631.75% 2,533.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.45 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -23.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.67% 100.00%
P/NAPS 0.37 0.43 0.37 0.38 0.42 0.55 0.49 -17.06%
  QoQ % -13.95% 16.22% -2.63% -9.52% -23.64% 12.24% -
  Horiz. % 75.51% 87.76% 75.51% 77.55% 85.71% 112.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

338  304  609  1267 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.22-0.035 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 DYNACIA 0.13+0.01 
 KTG 0.24-0.005 
 LAMBO 0.030.00 
 DGB 0.095-0.01 
 AT 0.180.00 
 ANZO 0.105+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS