Highlights

[BSTEAD] QoQ Cumulative 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 -     -98.68%    YoY -     45.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 7,161,700 4,618,700 2,245,000 10,020,100 7,233,300 4,761,400 65.80%
  QoQ % 42.23% 55.06% 105.73% -77.60% 38.53% 51.92% -
  Horiz. % 213.94% 150.41% 97.00% 47.15% 210.44% 151.92% 100.00%
PBT -387,900 154,500 90,700 70,300 1,117,000 876,500 233,400 -
  QoQ % -351.07% 70.34% 29.02% -93.71% 27.44% 275.54% -
  Horiz. % -166.20% 66.20% 38.86% 30.12% 478.58% 375.54% 100.00%
Tax -100,200 -77,600 -53,900 -32,200 -193,700 -127,200 -65,500 32.66%
  QoQ % -29.12% -43.97% -67.39% 83.38% -52.28% -94.20% -
  Horiz. % 152.98% 118.47% 82.29% 49.16% 295.73% 194.20% 100.00%
NP -488,100 76,900 36,800 38,100 923,300 749,300 167,900 -
  QoQ % -734.72% 108.97% -3.41% -95.87% 23.22% 346.28% -
  Horiz. % -290.71% 45.80% 21.92% 22.69% 549.91% 446.28% 100.00%
NP to SH -469,200 -14,200 -21,500 6,100 462,000 375,900 63,500 -
  QoQ % -3,204.23% 33.95% -452.46% -98.68% 22.91% 491.97% -
  Horiz. % -738.90% -22.36% -33.86% 9.61% 727.56% 591.97% 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 7,084,800 4,581,900 2,206,900 9,096,800 6,484,000 4,593,500 75.17%
  QoQ % 50.67% 54.63% 107.62% -75.74% 40.30% 41.16% -
  Horiz. % 232.38% 154.24% 99.75% 48.04% 198.04% 141.16% 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 101,350 101,350 70,945 50,675 222,970 172,295 111,485 -6.14%
  QoQ % 0.00% 42.86% 40.00% -77.27% 29.41% 54.55% -
  Horiz. % 90.91% 90.91% 63.64% 45.45% 200.00% 154.55% 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 % -0.23 % -0.36 % 0.10 % 7.81 % 6.37 % 1.12 % -
  QoQ % -3,695.65% 36.11% -460.00% -98.72% 22.61% 468.75% -
  Horiz. % -779.46% -20.54% -32.14% 8.93% 697.32% 568.75% 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 502.54 353.32 227.86 110.75 494.33 356.85 234.90 65.80%
  QoQ % 42.23% 55.06% 105.74% -77.60% 38.53% 51.92% -
  Horiz. % 213.94% 150.41% 97.00% 47.15% 210.44% 151.92% 100.00%
EPS -23.15 -0.70 -1.06 0.30 22.79 18.54 3.13 -
  QoQ % -3,207.14% 33.96% -453.33% -98.68% 22.92% 492.33% -
  Horiz. % -739.62% -22.36% -33.87% 9.58% 728.12% 592.33% 100.00%
DPS 5.00 5.00 3.50 2.50 11.00 8.50 5.50 -6.14%
  QoQ % 0.00% 42.86% 40.00% -77.27% 29.41% 54.55% -
  Horiz. % 90.91% 90.91% 63.64% 45.45% 200.00% 154.55% 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 502.54 353.32 227.86 110.75 494.33 356.85 234.90 65.80%
  QoQ % 42.23% 55.06% 105.74% -77.60% 38.53% 51.92% -
  Horiz. % 213.94% 150.41% 97.00% 47.15% 210.44% 151.92% 100.00%
EPS -23.15 -0.70 -1.06 0.30 22.79 18.54 3.13 -
  QoQ % -3,207.14% 33.96% -453.33% -98.68% 22.92% 492.33% -
  Horiz. % -739.62% -22.36% -33.87% 9.58% 728.12% 592.33% 100.00%
DPS 5.00 5.00 3.50 2.50 11.00 8.50 5.50 -6.14%
  QoQ % 0.00% 42.86% 40.00% -77.27% 29.41% 54.55% -
  Horiz. % 90.91% 90.91% 63.64% 45.45% 200.00% 154.55% 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 0.54 1.08 2.29 0.58 0.82 1.12 -60.21%
  QoQ % -48.15% -50.00% -52.84% 294.83% -29.27% -26.79% -
  Horiz. % 25.00% 48.21% 96.43% 204.46% 51.79% 73.21% 100.00%
P/EPS -6.09 -272.65 -231.93 844.03 12.68 15.80 83.95 -
  QoQ % 97.77% -17.56% -127.48% 6,556.39% -19.75% -81.18% -
  Horiz. % -7.25% -324.78% -276.27% 1,005.40% 15.10% 18.82% 100.00%
EY -16.42 -0.37 -0.43 0.12 7.89 6.33 1.19 -
  QoQ % -4,337.84% 13.95% -458.33% -98.48% 24.64% 431.93% -
  Horiz. % -1,379.83% -31.09% -36.13% 10.08% 663.03% 531.93% 100.00%
DY 3.55 2.62 1.42 0.98 3.81 2.90 2.09 42.22%
  QoQ % 35.50% 84.51% 44.90% -74.28% 31.38% 38.76% -
  Horiz. % 169.86% 125.36% 67.94% 46.89% 182.30% 138.76% 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 0.42 0.88 2.19 0.56 0.84 1.15 -59.98%
  QoQ % -30.95% -52.27% -59.82% 291.07% -33.33% -26.96% -
  Horiz. % 25.22% 36.52% 76.52% 190.43% 48.70% 73.04% 100.00%
P/EPS -6.26 -211.26 -188.56 804.15 12.20 16.18 86.19 -
  QoQ % 97.04% -12.04% -123.45% 6,491.39% -24.60% -81.23% -
  Horiz. % -7.26% -245.11% -218.77% 933.00% 14.15% 18.77% 100.00%
EY -15.96 -0.47 -0.53 0.12 8.20 6.18 1.16 -
  QoQ % -3,295.74% 11.32% -541.67% -98.54% 32.69% 432.76% -
  Horiz. % -1,375.86% -40.52% -45.69% 10.34% 706.90% 532.76% 100.00%
DY 3.45 3.38 1.75 1.03 3.96 2.83 2.04 41.81%
  QoQ % 2.07% 93.14% 69.90% -73.99% 39.93% 38.73% -
  Horiz. % 169.12% 165.69% 85.78% 50.49% 194.12% 138.73% 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.
 


 

215  441  464  1083 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.075-0.01 
 VC-PA 0.065-0.01 
 PHB 0.0250.00 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.19-0.005 
 NIHSIN-WB 0.06-0.01 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
Partners & Brokers