Highlights

[BSTEAD] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     55.97%    YoY -     -103.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 10,101,600 10,026,800 10,186,400 9,548,933 9,237,400 8,980,000 10,020,100 0.54%
  QoQ % 0.75% -1.57% 6.68% 3.37% 2.87% -10.38% -
  Horiz. % 100.81% 100.07% 101.66% 95.30% 92.19% 89.62% 100.00%
PBT 340,800 206,000 -387,900 206,000 181,400 281,200 1,117,000 -54.78%
  QoQ % 65.44% 153.11% -288.30% 13.56% -35.49% -74.83% -
  Horiz. % 30.51% 18.44% -34.73% 18.44% 16.24% 25.17% 100.00%
Tax -149,800 -160,400 -100,200 -103,466 -107,800 -128,800 -193,700 -15.79%
  QoQ % 6.61% -60.08% 3.16% 4.02% 16.30% 33.51% -
  Horiz. % 77.34% 82.81% 51.73% 53.42% 55.65% 66.49% 100.00%
NP 191,000 45,600 -488,100 102,533 73,600 152,400 923,300 -65.12%
  QoQ % 318.86% 109.34% -576.04% 39.31% -51.71% -83.49% -
  Horiz. % 20.69% 4.94% -52.86% 11.11% 7.97% 16.51% 100.00%
NP to SH 3,800 -89,600 -469,200 -18,933 -43,000 24,400 462,000 -95.96%
  QoQ % 104.24% 80.90% -2,378.17% 55.97% -276.23% -94.72% -
  Horiz. % 0.82% -19.39% -101.56% -4.10% -9.31% 5.28% 100.00%
Tax Rate 43.96 % 77.86 % - % 50.23 % 59.43 % 45.80 % 17.34 % 86.24%
  QoQ % -43.54% 0.00% 0.00% -15.48% 29.76% 164.13% -
  Horiz. % 253.52% 449.02% 0.00% 289.68% 342.73% 264.13% 100.00%
Total Cost 9,910,600 9,981,200 10,674,500 9,446,400 9,163,800 8,827,600 9,096,800 5.90%
  QoQ % -0.71% -6.49% 13.00% 3.08% 3.81% -2.96% -
  Horiz. % 108.95% 109.72% 117.34% 103.84% 100.74% 97.04% 100.00%
Net Worth 5,412,090 5,371,550 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 101,350 135,133 141,890 202,700 222,970 -
  QoQ % 0.00% 0.00% -25.00% -4.76% -30.00% -9.09% -
  Horiz. % 0.00% 0.00% 45.45% 60.61% 63.64% 90.91% 100.00%
Div Payout % - % - % - % - % - % 830.74 % 48.26 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,621.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,721.38% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,412,090 5,371,550 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.89 % 0.45 % -4.79 % 1.07 % 0.80 % 1.70 % 9.21 % -65.31%
  QoQ % 320.00% 109.39% -547.66% 33.75% -52.94% -81.54% -
  Horiz. % 20.52% 4.89% -52.01% 11.62% 8.69% 18.46% 100.00%
ROE 0.07 % -1.67 % -8.73 % -0.31 % -0.71 % 0.40 % 7.81 % -95.72%
  QoQ % 104.19% 80.87% -2,716.13% 56.34% -277.50% -94.88% -
  Horiz. % 0.90% -21.38% -111.78% -3.97% -9.09% 5.12% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 498.35 494.66 502.54 471.09 455.72 443.02 494.33 0.54%
  QoQ % 0.75% -1.57% 6.68% 3.37% 2.87% -10.38% -
  Horiz. % 100.81% 100.07% 101.66% 95.30% 92.19% 89.62% 100.00%
EPS 0.18 -4.44 -23.15 -0.93 -2.12 1.20 22.79 -96.07%
  QoQ % 104.05% 80.82% -2,389.25% 56.13% -276.67% -94.73% -
  Horiz. % 0.79% -19.48% -101.58% -4.08% -9.30% 5.27% 100.00%
DPS 0.00 0.00 5.00 6.67 7.00 10.00 11.00 -
  QoQ % 0.00% 0.00% -25.04% -4.71% -30.00% -9.09% -
  Horiz. % 0.00% 0.00% 45.45% 60.64% 63.64% 90.91% 100.00%
NAPS 2.6700 2.6500 2.6500 2.9900 2.9800 3.0300 2.9200 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 498.35 494.66 502.54 471.09 455.72 443.02 494.33 0.54%
  QoQ % 0.75% -1.57% 6.68% 3.37% 2.87% -10.38% -
  Horiz. % 100.81% 100.07% 101.66% 95.30% 92.19% 89.62% 100.00%
EPS 0.18 -4.44 -23.15 -0.93 -2.12 1.20 22.79 -96.07%
  QoQ % 104.05% 80.82% -2,389.25% 56.13% -276.67% -94.73% -
  Horiz. % 0.79% -19.48% -101.58% -4.08% -9.30% 5.27% 100.00%
DPS 0.00 0.00 5.00 6.67 7.00 10.00 11.00 -
  QoQ % 0.00% 0.00% -25.04% -4.71% -30.00% -9.09% -
  Horiz. % 0.00% 0.00% 45.45% 60.64% 63.64% 90.91% 100.00%
NAPS 2.6700 2.6500 2.6500 2.9900 2.9800 3.0300 2.9200 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.0900 1.2700 1.4100 1.9100 2.4600 2.5400 2.8900 -
P/RPS 0.22 0.26 0.28 0.41 0.54 0.57 0.58 -47.69%
  QoQ % -15.38% -7.14% -31.71% -24.07% -5.26% -1.72% -
  Horiz. % 37.93% 44.83% 48.28% 70.69% 93.10% 98.28% 100.00%
P/EPS 581.43 -28.73 -6.09 -204.48 -115.96 211.01 12.68 1,190.11%
  QoQ % 2,123.77% -371.76% 97.02% -76.34% -154.95% 1,564.12% -
  Horiz. % 4,585.41% -226.58% -48.03% -1,612.62% -914.51% 1,664.12% 100.00%
EY 0.17 -3.48 -16.42 -0.49 -0.86 0.47 7.89 -92.31%
  QoQ % 104.89% 78.81% -3,251.02% 43.02% -282.98% -94.04% -
  Horiz. % 2.15% -44.11% -208.11% -6.21% -10.90% 5.96% 100.00%
DY 0.00 0.00 3.55 3.49 2.85 3.94 3.81 -
  QoQ % 0.00% 0.00% 1.72% 22.46% -27.66% 3.41% -
  Horiz. % 0.00% 0.00% 93.18% 91.60% 74.80% 103.41% 100.00%
P/NAPS 0.41 0.48 0.53 0.64 0.83 0.84 0.99 -44.53%
  QoQ % -14.58% -9.43% -17.19% -22.89% -1.19% -15.15% -
  Horiz. % 41.41% 48.48% 53.54% 64.65% 83.84% 84.85% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 -
Price 1.0100 1.1100 1.4500 1.4800 2.0000 2.4200 2.7800 -
P/RPS 0.20 0.22 0.29 0.31 0.44 0.55 0.56 -49.76%
  QoQ % -9.09% -24.14% -6.45% -29.55% -20.00% -1.79% -
  Horiz. % 35.71% 39.29% 51.79% 55.36% 78.57% 98.21% 100.00%
P/EPS 538.76 -25.11 -6.26 -158.45 -94.28 201.04 12.20 1,158.07%
  QoQ % 2,245.60% -301.12% 96.05% -68.06% -146.90% 1,547.87% -
  Horiz. % 4,416.07% -205.82% -51.31% -1,298.77% -772.79% 1,647.87% 100.00%
EY 0.19 -3.98 -15.96 -0.63 -1.06 0.50 8.20 -91.93%
  QoQ % 104.77% 75.06% -2,433.33% 40.57% -312.00% -93.90% -
  Horiz. % 2.32% -48.54% -194.63% -7.68% -12.93% 6.10% 100.00%
DY 0.00 0.00 3.45 4.50 3.50 4.13 3.96 -
  QoQ % 0.00% 0.00% -23.33% 28.57% -15.25% 4.29% -
  Horiz. % 0.00% 0.00% 87.12% 113.64% 88.38% 104.29% 100.00%
P/NAPS 0.38 0.42 0.55 0.49 0.67 0.80 0.95 -45.80%
  QoQ % -9.52% -23.64% 12.24% -26.87% -16.25% -15.79% -
  Horiz. % 40.00% 44.21% 57.89% 51.58% 70.53% 84.21% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers