Highlights

[BSTEAD] QoQ Quarter Result on 2017-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     1,311.90%    YoY -     -73.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,245,000 2,786,800 2,471,900 2,386,200 2,375,200 2,422,200 2,023,400 7.18%
  QoQ % -19.44% 12.74% 3.59% 0.46% -1.94% 19.71% -
  Horiz. % 110.95% 137.73% 122.17% 117.93% 117.39% 119.71% 100.00%
PBT 70,300 240,500 643,100 161,800 71,600 261,200 120,400 -30.16%
  QoQ % -70.77% -62.60% 297.47% 125.98% -72.59% 116.94% -
  Horiz. % 58.39% 199.75% 534.14% 134.39% 59.47% 216.94% 100.00%
Tax -32,200 -66,500 -61,700 -34,800 -30,700 -76,300 -27,100 12.19%
  QoQ % 51.58% -7.78% -77.30% -13.36% 59.76% -181.55% -
  Horiz. % 118.82% 245.39% 227.68% 128.41% 113.28% 281.55% 100.00%
NP 38,100 174,000 581,400 127,000 40,900 184,900 93,300 -44.99%
  QoQ % -78.10% -70.07% 357.80% 210.51% -77.88% 98.18% -
  Horiz. % 40.84% 186.50% 623.15% 136.12% 43.84% 198.18% 100.00%
NP to SH 6,100 86,100 312,400 59,300 4,200 120,700 44,000 -73.25%
  QoQ % -92.92% -72.44% 426.81% 1,311.90% -96.52% 174.32% -
  Horiz. % 13.86% 195.68% 710.00% 134.77% 9.55% 274.32% 100.00%
Tax Rate 45.80 % 27.65 % 9.59 % 21.51 % 42.88 % 29.21 % 22.51 % 60.64%
  QoQ % 65.64% 188.32% -55.42% -49.84% 46.80% 29.76% -
  Horiz. % 203.47% 122.83% 42.60% 95.56% 190.49% 129.76% 100.00%
Total Cost 2,206,900 2,612,800 1,890,500 2,259,200 2,334,300 2,237,300 1,930,100 9.35%
  QoQ % -15.54% 38.21% -16.32% -3.22% 4.34% 15.92% -
  Horiz. % 114.34% 135.37% 97.95% 117.05% 120.94% 115.92% 100.00%
Net Worth 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 6,891,800 6,912,070 -7.58%
  QoQ % 3.77% 0.34% 4.30% 0.36% -18.24% -0.29% -
  Horiz. % 88.86% 85.63% 85.34% 81.82% 81.52% 99.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 50,675 50,675 60,810 60,810 50,675 70,945 101,350 -37.03%
  QoQ % 0.00% -16.67% 0.00% 20.00% -28.57% -30.00% -
  Horiz. % 50.00% 50.00% 60.00% 60.00% 50.00% 70.00% 100.00%
Div Payout % 830.74 % 58.86 % 19.47 % 102.55 % 1,206.55 % 58.78 % 230.34 % 135.36%
  QoQ % 1,311.38% 202.31% -81.01% -91.50% 1,952.65% -74.48% -
  Horiz. % 360.66% 25.55% 8.45% 44.52% 523.81% 25.52% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 6,891,800 6,912,070 -7.58%
  QoQ % 3.77% 0.34% 4.30% 0.36% -18.24% -0.29% -
  Horiz. % 88.86% 85.63% 85.34% 81.82% 81.52% 99.71% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.70 % 6.24 % 23.52 % 5.32 % 1.72 % 7.63 % 4.61 % -48.61%
  QoQ % -72.76% -73.47% 342.11% 209.30% -77.46% 65.51% -
  Horiz. % 36.88% 135.36% 510.20% 115.40% 37.31% 165.51% 100.00%
ROE 0.10 % 1.45 % 5.30 % 1.05 % 0.07 % 1.75 % 0.64 % -71.02%
  QoQ % -93.10% -72.64% 404.76% 1,400.00% -96.00% 173.44% -
  Horiz. % 15.62% 226.56% 828.13% 164.06% 10.94% 273.44% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 110.75 137.48 121.95 117.72 117.18 119.50 99.82 7.18%
  QoQ % -19.44% 12.73% 3.59% 0.46% -1.94% 19.72% -
  Horiz. % 110.95% 137.73% 122.17% 117.93% 117.39% 119.72% 100.00%
EPS 0.30 4.25 15.41 2.93 0.21 5.95 2.17 -73.30%
  QoQ % -92.94% -72.42% 425.94% 1,295.24% -96.47% 174.19% -
  Horiz. % 13.82% 195.85% 710.14% 135.02% 9.68% 274.19% 100.00%
DPS 2.50 2.50 3.00 3.00 2.50 3.50 5.00 -37.03%
  QoQ % 0.00% -16.67% 0.00% 20.00% -28.57% -30.00% -
  Horiz. % 50.00% 50.00% 60.00% 60.00% 50.00% 70.00% 100.00%
NAPS 3.0300 2.9200 2.9100 2.7900 2.7800 3.4000 3.4100 -7.58%
  QoQ % 3.77% 0.34% 4.30% 0.36% -18.24% -0.29% -
  Horiz. % 88.86% 85.63% 85.34% 81.82% 81.52% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 110.75 137.48 121.95 117.72 117.18 119.50 99.82 7.18%
  QoQ % -19.44% 12.73% 3.59% 0.46% -1.94% 19.72% -
  Horiz. % 110.95% 137.73% 122.17% 117.93% 117.39% 119.72% 100.00%
EPS 0.30 4.25 15.41 2.93 0.21 5.95 2.17 -73.30%
  QoQ % -92.94% -72.42% 425.94% 1,295.24% -96.47% 174.19% -
  Horiz. % 13.82% 195.85% 710.14% 135.02% 9.68% 274.19% 100.00%
DPS 2.50 2.50 3.00 3.00 2.50 3.50 5.00 -37.03%
  QoQ % 0.00% -16.67% 0.00% 20.00% -28.57% -30.00% -
  Horiz. % 50.00% 50.00% 60.00% 60.00% 50.00% 70.00% 100.00%
NAPS 3.0300 2.9200 2.9100 2.7900 2.7800 3.4000 3.4100 -7.58%
  QoQ % 3.77% 0.34% 4.30% 0.36% -18.24% -0.29% -
  Horiz. % 88.86% 85.63% 85.34% 81.82% 81.52% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.5400 2.8900 2.9300 2.6300 2.7700 2.6700 2.1600 -
P/RPS 2.29 2.10 2.40 2.23 2.36 2.23 2.16 3.98%
  QoQ % 9.05% -12.50% 7.62% -5.51% 5.83% 3.24% -
  Horiz. % 106.02% 97.22% 111.11% 103.24% 109.26% 103.24% 100.00%
P/EPS 844.03 68.04 19.01 89.90 -1,403.70 44.84 99.51 316.45%
  QoQ % 1,140.49% 257.92% -78.85% 106.40% -3,230.46% -54.94% -
  Horiz. % 848.19% 68.38% 19.10% 90.34% -1,410.61% 45.06% 100.00%
EY 0.12 1.47 5.26 1.11 -0.07 2.23 1.00 -75.70%
  QoQ % -91.84% -72.05% 373.87% 1,685.71% -103.14% 123.00% -
  Horiz. % 12.00% 147.00% 526.00% 111.00% -7.00% 223.00% 100.00%
DY 0.98 0.87 1.02 1.14 0.90 1.31 2.31 -43.57%
  QoQ % 12.64% -14.71% -10.53% 26.67% -31.30% -43.29% -
  Horiz. % 42.42% 37.66% 44.16% 49.35% 38.96% 56.71% 100.00%
P/NAPS 0.84 0.99 1.01 0.94 1.39 0.79 0.63 21.16%
  QoQ % -15.15% -1.98% 7.45% -32.37% 75.95% 25.40% -
  Horiz. % 133.33% 157.14% 160.32% 149.21% 220.63% 125.40% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 -
Price 2.4200 2.7800 3.0000 2.7000 2.6000 2.8300 2.1900 -
P/RPS 2.19 2.02 2.46 2.29 2.22 2.37 2.19 -
  QoQ % 8.42% -17.89% 7.42% 3.15% -6.33% 8.22% -
  Horiz. % 100.00% 92.24% 112.33% 104.57% 101.37% 108.22% 100.00%
P/EPS 804.15 65.45 19.47 92.29 -1,317.55 47.53 100.89 299.52%
  QoQ % 1,128.65% 236.16% -78.90% 107.00% -2,872.04% -52.89% -
  Horiz. % 797.06% 64.87% 19.30% 91.48% -1,305.93% 47.11% 100.00%
EY 0.12 1.53 5.14 1.08 -0.08 2.10 0.99 -75.54%
  QoQ % -92.16% -70.23% 375.93% 1,450.00% -103.81% 112.12% -
  Horiz. % 12.12% 154.55% 519.19% 109.09% -8.08% 212.12% 100.00%
DY 1.03 0.90 1.00 1.11 0.96 1.24 2.28 -41.15%
  QoQ % 14.44% -10.00% -9.91% 15.63% -22.58% -45.61% -
  Horiz. % 45.18% 39.47% 43.86% 48.68% 42.11% 54.39% 100.00%
P/NAPS 0.80 0.95 1.03 0.97 1.30 0.83 0.64 16.06%
  QoQ % -15.79% -7.77% 6.19% -25.38% 56.63% 29.69% -
  Horiz. % 125.00% 148.44% 160.94% 151.56% 203.12% 129.69% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers