Highlights

[BSTEAD] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -94.72%    YoY -     45.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,186,400 9,548,933 9,237,400 8,980,000 10,020,100 9,644,400 9,522,800 4.58%
  QoQ % 6.68% 3.37% 2.87% -10.38% 3.90% 1.28% -
  Horiz. % 106.97% 100.27% 97.00% 94.30% 105.22% 101.28% 100.00%
PBT -387,900 206,000 181,400 281,200 1,117,000 1,168,666 466,800 -
  QoQ % -288.30% 13.56% -35.49% -74.83% -4.42% 150.36% -
  Horiz. % -83.10% 44.13% 38.86% 60.24% 239.29% 250.36% 100.00%
Tax -100,200 -103,466 -107,800 -128,800 -193,700 -169,600 -131,000 -16.32%
  QoQ % 3.16% 4.02% 16.30% 33.51% -14.21% -29.47% -
  Horiz. % 76.49% 78.98% 82.29% 98.32% 147.86% 129.47% 100.00%
NP -488,100 102,533 73,600 152,400 923,300 999,066 335,800 -
  QoQ % -576.04% 39.31% -51.71% -83.49% -7.58% 197.52% -
  Horiz. % -145.35% 30.53% 21.92% 45.38% 274.96% 297.52% 100.00%
NP to SH -469,200 -18,933 -43,000 24,400 462,000 501,200 127,000 -
  QoQ % -2,378.17% 55.97% -276.23% -94.72% -7.82% 294.65% -
  Horiz. % -369.45% -14.91% -33.86% 19.21% 363.78% 394.65% 100.00%
Tax Rate - % 50.23 % 59.43 % 45.80 % 17.34 % 14.51 % 28.06 % -
  QoQ % 0.00% -15.48% 29.76% 164.13% 19.50% -48.29% -
  Horiz. % 0.00% 179.01% 211.80% 163.22% 61.80% 51.71% 100.00%
Total Cost 10,674,500 9,446,400 9,163,800 8,827,600 9,096,800 8,645,333 9,187,000 10.49%
  QoQ % 13.00% 3.08% 3.81% -2.96% 5.22% -5.90% -
  Horiz. % 116.19% 102.82% 99.75% 96.09% 99.02% 94.10% 100.00%
Net Worth 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 101,350 135,133 141,890 202,700 222,970 229,726 222,970 -40.80%
  QoQ % -25.00% -4.76% -30.00% -9.09% -2.94% 3.03% -
  Horiz. % 45.45% 60.61% 63.64% 90.91% 100.00% 103.03% 100.00%
Div Payout % - % - % - % 830.74 % 48.26 % 45.84 % 175.57 % -
  QoQ % 0.00% 0.00% 0.00% 1,621.38% 5.28% -73.89% -
  Horiz. % 0.00% 0.00% 0.00% 473.17% 27.49% 26.11% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.79 % 1.07 % 0.80 % 1.70 % 9.21 % 10.36 % 3.53 % -
  QoQ % -547.66% 33.75% -52.94% -81.54% -11.10% 193.48% -
  Horiz. % -135.69% 30.31% 22.66% 48.16% 260.91% 293.48% 100.00%
ROE -8.73 % -0.31 % -0.71 % 0.40 % 7.81 % 8.50 % 2.25 % -
  QoQ % -2,716.13% 56.34% -277.50% -94.88% -8.12% 277.78% -
  Horiz. % -388.00% -13.78% -31.56% 17.78% 347.11% 377.78% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 502.54 471.09 455.72 443.02 494.33 475.80 469.80 4.58%
  QoQ % 6.68% 3.37% 2.87% -10.38% 3.89% 1.28% -
  Horiz. % 106.97% 100.27% 97.00% 94.30% 105.22% 101.28% 100.00%
EPS -23.15 -0.93 -2.12 1.20 22.79 24.72 6.26 -
  QoQ % -2,389.25% 56.13% -276.67% -94.73% -7.81% 294.89% -
  Horiz. % -369.81% -14.86% -33.87% 19.17% 364.06% 394.89% 100.00%
DPS 5.00 6.67 7.00 10.00 11.00 11.33 11.00 -40.80%
  QoQ % -25.04% -4.71% -30.00% -9.09% -2.91% 3.00% -
  Horiz. % 45.45% 60.64% 63.64% 90.91% 100.00% 103.00% 100.00%
NAPS 2.6500 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 502.54 471.09 455.72 443.02 494.33 475.80 469.80 4.58%
  QoQ % 6.68% 3.37% 2.87% -10.38% 3.89% 1.28% -
  Horiz. % 106.97% 100.27% 97.00% 94.30% 105.22% 101.28% 100.00%
EPS -23.15 -0.93 -2.12 1.20 22.79 24.72 6.26 -
  QoQ % -2,389.25% 56.13% -276.67% -94.73% -7.81% 294.89% -
  Horiz. % -369.81% -14.86% -33.87% 19.17% 364.06% 394.89% 100.00%
DPS 5.00 6.67 7.00 10.00 11.00 11.33 11.00 -40.80%
  QoQ % -25.04% -4.71% -30.00% -9.09% -2.91% 3.00% -
  Horiz. % 45.45% 60.64% 63.64% 90.91% 100.00% 103.00% 100.00%
NAPS 2.6500 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.4100 1.9100 2.4600 2.5400 2.8900 2.9300 2.6300 -
P/RPS 0.28 0.41 0.54 0.57 0.58 0.62 0.56 -36.92%
  QoQ % -31.71% -24.07% -5.26% -1.72% -6.45% 10.71% -
  Horiz. % 50.00% 73.21% 96.43% 101.79% 103.57% 110.71% 100.00%
P/EPS -6.09 -204.48 -115.96 211.01 12.68 11.85 41.98 -
  QoQ % 97.02% -76.34% -154.95% 1,564.12% 7.00% -71.77% -
  Horiz. % -14.51% -487.09% -276.23% 502.64% 30.20% 28.23% 100.00%
EY -16.42 -0.49 -0.86 0.47 7.89 8.44 2.38 -
  QoQ % -3,251.02% 43.02% -282.98% -94.04% -6.52% 254.62% -
  Horiz. % -689.92% -20.59% -36.13% 19.75% 331.51% 354.62% 100.00%
DY 3.55 3.49 2.85 3.94 3.81 3.87 4.18 -10.29%
  QoQ % 1.72% 22.46% -27.66% 3.41% -1.55% -7.42% -
  Horiz. % 84.93% 83.49% 68.18% 94.26% 91.15% 92.58% 100.00%
P/NAPS 0.53 0.64 0.83 0.84 0.99 1.01 0.94 -31.68%
  QoQ % -17.19% -22.89% -1.19% -15.15% -1.98% 7.45% -
  Horiz. % 56.38% 68.09% 88.30% 89.36% 105.32% 107.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.4500 1.4800 2.0000 2.4200 2.7800 3.0000 2.7000 -
P/RPS 0.29 0.31 0.44 0.55 0.56 0.63 0.57 -36.19%
  QoQ % -6.45% -29.55% -20.00% -1.79% -11.11% 10.53% -
  Horiz. % 50.88% 54.39% 77.19% 96.49% 98.25% 110.53% 100.00%
P/EPS -6.26 -158.45 -94.28 201.04 12.20 12.13 43.09 -
  QoQ % 96.05% -68.06% -146.90% 1,547.87% 0.58% -71.85% -
  Horiz. % -14.53% -367.72% -218.80% 466.56% 28.31% 28.15% 100.00%
EY -15.96 -0.63 -1.06 0.50 8.20 8.24 2.32 -
  QoQ % -2,433.33% 40.57% -312.00% -93.90% -0.49% 255.17% -
  Horiz. % -687.93% -27.16% -45.69% 21.55% 353.45% 355.17% 100.00%
DY 3.45 4.50 3.50 4.13 3.96 3.78 4.07 -10.41%
  QoQ % -23.33% 28.57% -15.25% 4.29% 4.76% -7.13% -
  Horiz. % 84.77% 110.57% 86.00% 101.47% 97.30% 92.87% 100.00%
P/NAPS 0.55 0.49 0.67 0.80 0.95 1.03 0.97 -31.42%
  QoQ % 12.24% -26.87% -16.25% -15.79% -7.77% 6.19% -
  Horiz. % 56.70% 50.52% 69.07% 82.47% 97.94% 106.19% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers