Highlights

[BSTEAD] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -7.82%    YoY -     25.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,548,933 9,237,400 8,980,000 10,020,100 9,644,400 9,522,800 9,500,800 0.34%
  QoQ % 3.37% 2.87% -10.38% 3.90% 1.28% 0.23% -
  Horiz. % 100.51% 97.23% 94.52% 105.47% 101.51% 100.23% 100.00%
PBT 206,000 181,400 281,200 1,117,000 1,168,666 466,800 286,400 -19.71%
  QoQ % 13.56% -35.49% -74.83% -4.42% 150.36% 62.99% -
  Horiz. % 71.93% 63.34% 98.18% 390.01% 408.05% 162.99% 100.00%
Tax -103,466 -107,800 -128,800 -193,700 -169,600 -131,000 -122,800 -10.78%
  QoQ % 4.02% 16.30% 33.51% -14.21% -29.47% -6.68% -
  Horiz. % 84.26% 87.79% 104.89% 157.74% 138.11% 106.68% 100.00%
NP 102,533 73,600 152,400 923,300 999,066 335,800 163,600 -26.74%
  QoQ % 39.31% -51.71% -83.49% -7.58% 197.52% 105.26% -
  Horiz. % 62.67% 44.99% 93.15% 564.36% 610.68% 205.26% 100.00%
NP to SH -18,933 -43,000 24,400 462,000 501,200 127,000 16,800 -
  QoQ % 55.97% -276.23% -94.72% -7.82% 294.65% 655.95% -
  Horiz. % -112.70% -255.95% 145.24% 2,750.00% 2,983.33% 755.95% 100.00%
Tax Rate 50.23 % 59.43 % 45.80 % 17.34 % 14.51 % 28.06 % 42.88 % 11.11%
  QoQ % -15.48% 29.76% 164.13% 19.50% -48.29% -34.56% -
  Horiz. % 117.14% 138.60% 106.81% 40.44% 33.84% 65.44% 100.00%
Total Cost 9,446,400 9,163,800 8,827,600 9,096,800 8,645,333 9,187,000 9,337,200 0.78%
  QoQ % 3.08% 3.81% -2.96% 5.22% -5.90% -1.61% -
  Horiz. % 101.17% 98.14% 94.54% 97.43% 92.59% 98.39% 100.00%
Net Worth 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 135,133 141,890 202,700 222,970 229,726 222,970 202,700 -23.67%
  QoQ % -4.76% -30.00% -9.09% -2.94% 3.03% 10.00% -
  Horiz. % 66.67% 70.00% 100.00% 110.00% 113.33% 110.00% 100.00%
Div Payout % - % - % 830.74 % 48.26 % 45.84 % 175.57 % 1,206.55 % -
  QoQ % 0.00% 0.00% 1,621.38% 5.28% -73.89% -85.45% -
  Horiz. % 0.00% 0.00% 68.85% 4.00% 3.80% 14.55% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.07 % 0.80 % 1.70 % 9.21 % 10.36 % 3.53 % 1.72 % -27.11%
  QoQ % 33.75% -52.94% -81.54% -11.10% 193.48% 105.23% -
  Horiz. % 62.21% 46.51% 98.84% 535.47% 602.33% 205.23% 100.00%
ROE -0.31 % -0.71 % 0.40 % 7.81 % 8.50 % 2.25 % 0.30 % -
  QoQ % 56.34% -277.50% -94.88% -8.12% 277.78% 650.00% -
  Horiz. % -103.33% -236.67% 133.33% 2,603.33% 2,833.33% 750.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 471.09 455.72 443.02 494.33 475.80 469.80 468.71 0.34%
  QoQ % 3.37% 2.87% -10.38% 3.89% 1.28% 0.23% -
  Horiz. % 100.51% 97.23% 94.52% 105.47% 101.51% 100.23% 100.00%
EPS -0.93 -2.12 1.20 22.79 24.72 6.26 0.84 -
  QoQ % 56.13% -276.67% -94.73% -7.81% 294.89% 645.24% -
  Horiz. % -110.71% -252.38% 142.86% 2,713.10% 2,942.86% 745.24% 100.00%
DPS 6.67 7.00 10.00 11.00 11.33 11.00 10.00 -23.64%
  QoQ % -4.71% -30.00% -9.09% -2.91% 3.00% 10.00% -
  Horiz. % 66.70% 70.00% 100.00% 110.00% 113.30% 110.00% 100.00%
NAPS 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 2.7800 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 471.09 455.72 443.02 494.33 475.80 469.80 468.71 0.34%
  QoQ % 3.37% 2.87% -10.38% 3.89% 1.28% 0.23% -
  Horiz. % 100.51% 97.23% 94.52% 105.47% 101.51% 100.23% 100.00%
EPS -0.93 -2.12 1.20 22.79 24.72 6.26 0.84 -
  QoQ % 56.13% -276.67% -94.73% -7.81% 294.89% 645.24% -
  Horiz. % -110.71% -252.38% 142.86% 2,713.10% 2,942.86% 745.24% 100.00%
DPS 6.67 7.00 10.00 11.00 11.33 11.00 10.00 -23.64%
  QoQ % -4.71% -30.00% -9.09% -2.91% 3.00% 10.00% -
  Horiz. % 66.70% 70.00% 100.00% 110.00% 113.30% 110.00% 100.00%
NAPS 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 2.7800 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.9100 2.4600 2.5400 2.8900 2.9300 2.6300 2.7700 -
P/RPS 0.41 0.54 0.57 0.58 0.62 0.56 0.59 -21.53%
  QoQ % -24.07% -5.26% -1.72% -6.45% 10.71% -5.08% -
  Horiz. % 69.49% 91.53% 96.61% 98.31% 105.08% 94.92% 100.00%
P/EPS -204.48 -115.96 211.01 12.68 11.85 41.98 -350.92 -30.21%
  QoQ % -76.34% -154.95% 1,564.12% 7.00% -71.77% 111.96% -
  Horiz. % 58.27% 33.04% -60.13% -3.61% -3.38% -11.96% 100.00%
EY -0.49 -0.86 0.47 7.89 8.44 2.38 -0.28 45.17%
  QoQ % 43.02% -282.98% -94.04% -6.52% 254.62% 950.00% -
  Horiz. % 175.00% 307.14% -167.86% -2,817.86% -3,014.29% -850.00% 100.00%
DY 3.49 2.85 3.94 3.81 3.87 4.18 3.61 -2.23%
  QoQ % 22.46% -27.66% 3.41% -1.55% -7.42% 15.79% -
  Horiz. % 96.68% 78.95% 109.14% 105.54% 107.20% 115.79% 100.00%
P/NAPS 0.64 0.83 0.84 0.99 1.01 0.94 1.39 -40.34%
  QoQ % -22.89% -1.19% -15.15% -1.98% 7.45% -32.37% -
  Horiz. % 46.04% 59.71% 60.43% 71.22% 72.66% 67.63% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 -
Price 1.4800 2.0000 2.4200 2.7800 3.0000 2.7000 2.6000 -
P/RPS 0.31 0.44 0.55 0.56 0.63 0.57 0.55 -31.74%
  QoQ % -29.55% -20.00% -1.79% -11.11% 10.53% 3.64% -
  Horiz. % 56.36% 80.00% 100.00% 101.82% 114.55% 103.64% 100.00%
P/EPS -158.45 -94.28 201.04 12.20 12.13 43.09 -329.39 -38.58%
  QoQ % -68.06% -146.90% 1,547.87% 0.58% -71.85% 113.08% -
  Horiz. % 48.10% 28.62% -61.03% -3.70% -3.68% -13.08% 100.00%
EY -0.63 -1.06 0.50 8.20 8.24 2.32 -0.30 63.91%
  QoQ % 40.57% -312.00% -93.90% -0.49% 255.17% 873.33% -
  Horiz. % 210.00% 353.33% -166.67% -2,733.33% -2,746.67% -773.33% 100.00%
DY 4.50 3.50 4.13 3.96 3.78 4.07 3.85 10.95%
  QoQ % 28.57% -15.25% 4.29% 4.76% -7.13% 5.71% -
  Horiz. % 116.88% 90.91% 107.27% 102.86% 98.18% 105.71% 100.00%
P/NAPS 0.49 0.67 0.80 0.95 1.03 0.97 1.30 -47.79%
  QoQ % -26.87% -16.25% -15.79% -7.77% 6.19% -25.38% -
  Horiz. % 37.69% 51.54% 61.54% 73.08% 79.23% 74.62% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers