Highlights

[BSTEAD] QoQ Cumulative 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 -     22.91%    YoY -     25.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 7,161,700 4,618,700 2,245,000 10,020,100 7,233,300 4,761,400 2,375,200 108.57%
  QoQ % 55.06% 105.73% -77.60% 38.53% 51.92% 100.46% -
  Horiz. % 301.52% 194.46% 94.52% 421.86% 304.53% 200.46% 100.00%
PBT 154,500 90,700 70,300 1,117,000 876,500 233,400 71,600 66.91%
  QoQ % 70.34% 29.02% -93.71% 27.44% 275.54% 225.98% -
  Horiz. % 215.78% 126.68% 98.18% 1,560.06% 1,224.16% 325.98% 100.00%
Tax -77,600 -53,900 -32,200 -193,700 -127,200 -65,500 -30,700 85.45%
  QoQ % -43.97% -67.39% 83.38% -52.28% -94.20% -113.36% -
  Horiz. % 252.77% 175.57% 104.89% 630.94% 414.33% 213.36% 100.00%
NP 76,900 36,800 38,100 923,300 749,300 167,900 40,900 52.28%
  QoQ % 108.97% -3.41% -95.87% 23.22% 346.28% 310.51% -
  Horiz. % 188.02% 89.98% 93.15% 2,257.46% 1,832.03% 410.51% 100.00%
NP to SH -14,200 -21,500 6,100 462,000 375,900 63,500 4,200 -
  QoQ % 33.95% -452.46% -98.68% 22.91% 491.97% 1,411.90% -
  Horiz. % -338.10% -511.90% 145.24% 11,000.00% 8,950.00% 1,511.90% 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 7,084,800 4,581,900 2,206,900 9,096,800 6,484,000 4,593,500 2,334,300 109.49%
  QoQ % 54.63% 107.62% -75.74% 40.30% 41.16% 96.78% -
  Horiz. % 303.51% 196.29% 94.54% 389.70% 277.77% 196.78% 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 101,350 70,945 50,675 222,970 172,295 111,485 50,675 58.67%
  QoQ % 42.86% 40.00% -77.27% 29.41% 54.55% 120.00% -
  Horiz. % 200.00% 140.00% 100.00% 440.00% 340.00% 220.00% 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 -0.23 % -0.36 % 0.10 % 7.81 % 6.37 % 1.12 % 0.07 % -
  QoQ % 36.11% -460.00% -98.72% 22.61% 468.75% 1,500.00% -
  Horiz. % -328.57% -514.29% 142.86% 11,157.14% 9,100.00% 1,600.00% 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 353.32 227.86 110.75 494.33 356.85 234.90 117.18 108.57%
  QoQ % 55.06% 105.74% -77.60% 38.53% 51.92% 100.46% -
  Horiz. % 301.52% 194.45% 94.51% 421.86% 304.53% 200.46% 100.00%
EPS -0.70 -1.06 0.30 22.79 18.54 3.13 0.21 -
  QoQ % 33.96% -453.33% -98.68% 22.92% 492.33% 1,390.48% -
  Horiz. % -333.33% -504.76% 142.86% 10,852.38% 8,828.57% 1,490.48% 100.00%
DPS 5.00 3.50 2.50 11.00 8.50 5.50 2.50 58.67%
  QoQ % 42.86% 40.00% -77.27% 29.41% 54.55% 120.00% -
  Horiz. % 200.00% 140.00% 100.00% 440.00% 340.00% 220.00% 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 353.32 227.86 110.75 494.33 356.85 234.90 117.18 108.57%
  QoQ % 55.06% 105.74% -77.60% 38.53% 51.92% 100.46% -
  Horiz. % 301.52% 194.45% 94.51% 421.86% 304.53% 200.46% 100.00%
EPS -0.70 -1.06 0.30 22.79 18.54 3.13 0.21 -
  QoQ % 33.96% -453.33% -98.68% 22.92% 492.33% 1,390.48% -
  Horiz. % -333.33% -504.76% 142.86% 10,852.38% 8,828.57% 1,490.48% 100.00%
DPS 5.00 3.50 2.50 11.00 8.50 5.50 2.50 58.67%
  QoQ % 42.86% 40.00% -77.27% 29.41% 54.55% 120.00% -
  Horiz. % 200.00% 140.00% 100.00% 440.00% 340.00% 220.00% 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 0.54 1.08 2.29 0.58 0.82 1.12 2.36 -62.56%
  QoQ % -50.00% -52.84% 294.83% -29.27% -26.79% -52.54% -
  Horiz. % 22.88% 45.76% 97.03% 24.58% 34.75% 47.46% 100.00%
P/EPS -272.65 -231.93 844.03 12.68 15.80 83.95 -1,403.70 -66.43%
  QoQ % -17.56% -127.48% 6,556.39% -19.75% -81.18% 105.98% -
  Horiz. % 19.42% 16.52% -60.13% -0.90% -1.13% -5.98% 100.00%
EY -0.37 -0.43 0.12 7.89 6.33 1.19 -0.07 203.13%
  QoQ % 13.95% -458.33% -98.48% 24.64% 431.93% 1,800.00% -
  Horiz. % 528.57% 614.29% -171.43% -11,271.43% -9,042.86% -1,700.00% 100.00%
DY 2.62 1.42 0.98 3.81 2.90 2.09 0.90 103.75%
  QoQ % 84.51% 44.90% -74.28% 31.38% 38.76% 132.22% -
  Horiz. % 291.11% 157.78% 108.89% 423.33% 322.22% 232.22% 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 0.42 0.88 2.19 0.56 0.84 1.15 2.22 -67.01%
  QoQ % -52.27% -59.82% 291.07% -33.33% -26.96% -48.20% -
  Horiz. % 18.92% 39.64% 98.65% 25.23% 37.84% 51.80% 100.00%
P/EPS -211.26 -188.56 804.15 12.20 16.18 86.19 -1,317.55 -70.45%
  QoQ % -12.04% -123.45% 6,491.39% -24.60% -81.23% 106.54% -
  Horiz. % 16.03% 14.31% -61.03% -0.93% -1.23% -6.54% 100.00%
EY -0.47 -0.53 0.12 8.20 6.18 1.16 -0.08 225.24%
  QoQ % 11.32% -541.67% -98.54% 32.69% 432.76% 1,550.00% -
  Horiz. % 587.50% 662.50% -150.00% -10,250.00% -7,725.00% -1,450.00% 100.00%
DY 3.38 1.75 1.03 3.96 2.83 2.04 0.96 131.26%
  QoQ % 93.14% 69.90% -73.99% 39.93% 38.73% 112.50% -
  Horiz. % 352.08% 182.29% 107.29% 412.50% 294.79% 212.50% 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.
 


 

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