Highlights

[BSTEAD] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2,900.00%    YoY -     -97.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,856,700 8,662,500 6,220,200 4,099,900 1,892,300 10,608,200 7,782,300 -61.50%
  QoQ % -78.57% 39.26% 51.72% 116.66% -82.16% 36.31% -
  Horiz. % 23.86% 111.31% 79.93% 52.68% 24.32% 136.31% 100.00%
PBT 36,300 269,200 219,500 152,800 69,500 685,700 329,300 -76.98%
  QoQ % -86.52% 22.64% 43.65% 119.86% -89.86% 108.23% -
  Horiz. % 11.02% 81.75% 66.66% 46.40% 21.11% 208.23% 100.00%
Tax -26,800 -129,800 -79,300 -58,900 -26,400 -152,400 -120,000 -63.16%
  QoQ % 79.35% -63.68% -34.63% -123.11% 82.68% -27.00% -
  Horiz. % 22.33% 108.17% 66.08% 49.08% 22.00% 127.00% 100.00%
NP 9,500 139,400 140,200 93,900 43,100 533,300 209,300 -87.25%
  QoQ % -93.19% -0.57% 49.31% 117.87% -91.92% 154.80% -
  Horiz. % 4.54% 66.60% 66.99% 44.86% 20.59% 254.80% 100.00%
NP to SH -21,500 13,200 9,000 3,000 100 408,200 109,200 -
  QoQ % -262.88% 46.67% 200.00% 2,900.00% -99.98% 273.81% -
  Horiz. % -19.69% 12.09% 8.24% 2.75% 0.09% 373.81% 100.00%
Tax Rate 73.83 % 48.22 % 36.13 % 38.55 % 37.99 % 22.23 % 36.44 % 60.05%
  QoQ % 53.11% 33.46% -6.28% 1.47% 70.90% -39.00% -
  Horiz. % 202.61% 132.33% 99.15% 105.79% 104.25% 61.00% 100.00%
Total Cost 1,847,200 8,523,100 6,080,000 4,006,000 1,849,200 10,074,900 7,573,000 -60.93%
  QoQ % -78.33% 40.18% 51.77% 116.63% -81.65% 33.04% -
  Horiz. % 24.39% 112.55% 80.29% 52.90% 24.42% 133.04% 100.00%
Net Worth 5,705,769 5,733,750 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 1.20%
  QoQ % -0.49% -1.02% -1.06% 3.45% -3.82% 4.99% -
  Horiz. % 101.80% 102.30% 103.36% 104.47% 100.99% 104.99% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 51,682 206,250 165,517 103,448 50,000 268,892 217,159 -61.56%
  QoQ % -74.94% 24.61% 60.00% 106.90% -81.41% 23.82% -
  Horiz. % 23.80% 94.98% 76.22% 47.64% 23.02% 123.82% 100.00%
Div Payout % - % 1,562.50 % 1,839.08 % 3,448.28 % 50,000.00 % 65.87 % 198.86 % -
  QoQ % 0.00% -15.04% -46.67% -93.10% 75,807.09% -66.88% -
  Horiz. % 0.00% 785.73% 924.81% 1,734.02% 25,143.32% 33.12% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,705,769 5,733,750 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 1.20%
  QoQ % -0.49% -1.02% -1.06% 3.45% -3.82% 4.99% -
  Horiz. % 101.80% 102.30% 103.36% 104.47% 100.99% 104.99% 100.00%
NOSH 1,033,653 1,031,250 1,034,482 1,034,482 1,000,000 1,034,203 1,034,090 -0.03%
  QoQ % 0.23% -0.31% -0.00% 3.45% -3.31% 0.01% -
  Horiz. % 99.96% 99.73% 100.04% 100.04% 96.70% 100.01% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.51 % 1.61 % 2.25 % 2.29 % 2.28 % 5.03 % 2.69 % -66.96%
  QoQ % -68.32% -28.44% -1.75% 0.44% -54.67% 86.99% -
  Horiz. % 18.96% 59.85% 83.64% 85.13% 84.76% 186.99% 100.00%
ROE -0.38 % 0.23 % 0.16 % 0.05 % 0.00 % 6.94 % 1.95 % -
  QoQ % -265.22% 43.75% 220.00% 0.00% 0.00% 255.90% -
  Horiz. % -19.49% 11.79% 8.21% 2.56% 0.00% 355.90% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 179.62 840.00 601.29 396.32 189.23 1,025.74 752.57 -61.49%
  QoQ % -78.62% 39.70% 51.72% 109.44% -81.55% 36.30% -
  Horiz. % 23.87% 111.62% 79.90% 52.66% 25.14% 136.30% 100.00%
EPS -2.08 1.28 0.87 0.29 0.01 39.47 10.56 -
  QoQ % -262.50% 47.13% 200.00% 2,800.00% -99.97% 273.77% -
  Horiz. % -19.70% 12.12% 8.24% 2.75% 0.09% 373.77% 100.00%
DPS 5.00 20.00 16.00 10.00 5.00 26.00 21.00 -61.55%
  QoQ % -75.00% 25.00% 60.00% 100.00% -80.77% 23.81% -
  Horiz. % 23.81% 95.24% 76.19% 47.62% 23.81% 123.81% 100.00%
NAPS 5.5200 5.5600 5.6000 5.6600 5.6600 5.6900 5.4200 1.23%
  QoQ % -0.72% -0.71% -1.06% 0.00% -0.53% 4.98% -
  Horiz. % 101.85% 102.58% 103.32% 104.43% 104.43% 104.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 91.60 427.36 306.87 202.26 93.35 523.34 383.93 -61.50%
  QoQ % -78.57% 39.26% 51.72% 116.67% -82.16% 36.31% -
  Horiz. % 23.86% 111.31% 79.93% 52.68% 24.31% 136.31% 100.00%
EPS -1.06 0.65 0.44 0.15 0.00 20.14 5.39 -
  QoQ % -263.08% 47.73% 193.33% 0.00% 0.00% 273.65% -
  Horiz. % -19.67% 12.06% 8.16% 2.78% 0.00% 373.65% 100.00%
DPS 2.55 10.18 8.17 5.10 2.47 13.27 10.71 -61.55%
  QoQ % -74.95% 24.60% 60.20% 106.48% -81.39% 23.90% -
  Horiz. % 23.81% 95.05% 76.28% 47.62% 23.06% 123.90% 100.00%
NAPS 2.8149 2.8287 2.8580 2.8886 2.7923 2.9031 2.7651 1.20%
  QoQ % -0.49% -1.03% -1.06% 3.45% -3.82% 4.99% -
  Horiz. % 101.80% 102.30% 103.36% 104.47% 100.98% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.9300 4.3000 3.9500 4.1500 4.6000 4.8200 5.0000 -
P/RPS 2.19 0.51 0.66 1.05 2.43 0.47 0.66 122.31%
  QoQ % 329.41% -22.73% -37.14% -56.79% 417.02% -28.79% -
  Horiz. % 331.82% 77.27% 100.00% 159.09% 368.18% 71.21% 100.00%
P/EPS -188.94 335.94 454.02 1,431.03 46,000.00 12.21 47.35 -
  QoQ % -156.24% -26.01% -68.27% -96.89% 376,640.34% -74.21% -
  Horiz. % -399.03% 709.48% 958.86% 3,022.24% 97,148.90% 25.79% 100.00%
EY -0.53 0.30 0.22 0.07 0.00 8.19 2.11 -
  QoQ % -276.67% 36.36% 214.29% 0.00% 0.00% 288.15% -
  Horiz. % -25.12% 14.22% 10.43% 3.32% 0.00% 388.15% 100.00%
DY 1.27 4.65 4.05 2.41 1.09 5.39 4.20 -54.92%
  QoQ % -72.69% 14.81% 68.05% 121.10% -79.78% 28.33% -
  Horiz. % 30.24% 110.71% 96.43% 57.38% 25.95% 128.33% 100.00%
P/NAPS 0.71 0.77 0.71 0.73 0.81 0.85 0.92 -15.85%
  QoQ % -7.79% 8.45% -2.74% -9.88% -4.71% -7.61% -
  Horiz. % 77.17% 83.70% 77.17% 79.35% 88.04% 92.39% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 24/08/15 25/05/15 27/02/15 27/11/14 -
Price 2.8400 4.0800 4.0700 4.1000 4.4000 4.6500 4.9600 -
P/RPS 1.58 0.49 0.68 1.03 2.33 0.45 0.66 78.86%
  QoQ % 222.45% -27.94% -33.98% -55.79% 417.78% -31.82% -
  Horiz. % 239.39% 74.24% 103.03% 156.06% 353.03% 68.18% 100.00%
P/EPS -136.54 318.75 467.82 1,413.79 44,000.00 11.78 46.97 -
  QoQ % -142.84% -31.86% -66.91% -96.79% 373,414.44% -74.92% -
  Horiz. % -290.70% 678.62% 996.00% 3,009.99% 93,676.81% 25.08% 100.00%
EY -0.73 0.31 0.21 0.07 0.00 8.49 2.13 -
  QoQ % -335.48% 47.62% 200.00% 0.00% 0.00% 298.59% -
  Horiz. % -34.27% 14.55% 9.86% 3.29% 0.00% 398.59% 100.00%
DY 1.76 4.90 3.93 2.44 1.14 5.59 4.23 -44.24%
  QoQ % -64.08% 24.68% 61.07% 114.04% -79.61% 32.15% -
  Horiz. % 41.61% 115.84% 92.91% 57.68% 26.95% 132.15% 100.00%
P/NAPS 0.51 0.73 0.73 0.72 0.78 0.82 0.92 -32.49%
  QoQ % -30.14% 0.00% 1.39% -7.69% -4.88% -10.87% -
  Horiz. % 55.43% 79.35% 79.35% 78.26% 84.78% 89.13% 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.
 


TOP ARTICLES

1. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. Mplus Market Pulse - 22 Oct 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

347  436  660  846 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 VC 0.085+0.005 
 OPCOM 1.29+0.16 
 JADI 0.10-0.01 
 KNM 0.225+0.005 
 NWP 0.2950.00 
 HIAPTEK 0.63-0.02 
 MYEG 1.040.00 
 TANCO 0.26+0.005 
PARTNERS & BROKERS