Highlights

[BSTEAD] QoQ Quarter Result on 2018-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -552.46%    YoY -     -146.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 3,024,700 2,543,000 2,373,700 2,245,000 2,786,800 2,471,900 2,386,200 17.07%
  QoQ % 18.94% 7.13% 5.73% -19.44% 12.74% 3.59% -
  Horiz. % 126.76% 106.57% 99.48% 94.08% 116.79% 103.59% 100.00%
PBT -542,400 63,800 20,400 70,300 240,500 643,100 161,800 -
  QoQ % -950.16% 212.75% -70.98% -70.77% -62.60% 297.47% -
  Horiz. % -335.23% 39.43% 12.61% 43.45% 148.64% 397.47% 100.00%
Tax -22,600 -23,700 -21,700 -32,200 -66,500 -61,700 -34,800 -24.95%
  QoQ % 4.64% -9.22% 32.61% 51.58% -7.78% -77.30% -
  Horiz. % 64.94% 68.10% 62.36% 92.53% 191.09% 177.30% 100.00%
NP -565,000 40,100 -1,300 38,100 174,000 581,400 127,000 -
  QoQ % -1,508.98% 3,184.62% -103.41% -78.10% -70.07% 357.80% -
  Horiz. % -444.88% 31.57% -1.02% 30.00% 137.01% 457.80% 100.00%
NP to SH -455,000 7,300 -27,600 6,100 86,100 312,400 59,300 -
  QoQ % -6,332.88% 126.45% -552.46% -92.92% -72.44% 426.81% -
  Horiz. % -767.29% 12.31% -46.54% 10.29% 145.19% 526.81% 100.00%
Tax Rate - % 37.15 % 106.37 % 45.80 % 27.65 % 9.59 % 21.51 % -
  QoQ % 0.00% -65.07% 132.25% 65.64% 188.32% -55.42% -
  Horiz. % 0.00% 172.71% 494.51% 212.92% 128.54% 44.58% 100.00%
Total Cost 3,589,700 2,502,900 2,375,000 2,206,900 2,612,800 1,890,500 2,259,200 36.05%
  QoQ % 43.42% 5.39% 7.62% -15.54% 38.21% -16.32% -
  Horiz. % 158.89% 110.79% 105.13% 97.69% 115.65% 83.68% 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 - 30,405 20,270 50,675 50,675 60,810 60,810 -
  QoQ % 0.00% 50.00% -60.00% 0.00% -16.67% 0.00% -
  Horiz. % 0.00% 50.00% 33.33% 83.33% 83.33% 100.00% 100.00%
Div Payout % - % 416.51 % - % 830.74 % 58.86 % 19.47 % 102.55 % -
  QoQ % 0.00% 0.00% 0.00% 1,311.38% 202.31% -81.01% -
  Horiz. % 0.00% 406.15% 0.00% 810.08% 57.40% 18.99% 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 -18.68 % 1.58 % -0.05 % 1.70 % 6.24 % 23.52 % 5.32 % -
  QoQ % -1,282.28% 3,260.00% -102.94% -72.76% -73.47% 342.11% -
  Horiz. % -351.13% 29.70% -0.94% 31.95% 117.29% 442.11% 100.00%
ROE -8.47 % 0.12 % -0.46 % 0.10 % 1.45 % 5.30 % 1.05 % -
  QoQ % -7,158.33% 126.09% -560.00% -93.10% -72.64% 404.76% -
  Horiz. % -806.67% 11.43% -43.81% 9.52% 138.10% 504.76% 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 149.22 125.46 117.10 110.75 137.48 121.95 117.72 17.07%
  QoQ % 18.94% 7.14% 5.73% -19.44% 12.73% 3.59% -
  Horiz. % 126.76% 106.57% 99.47% 94.08% 116.79% 103.59% 100.00%
EPS -22.45 0.36 -1.36 0.30 4.25 15.41 2.93 -
  QoQ % -6,336.11% 126.47% -553.33% -92.94% -72.42% 425.94% -
  Horiz. % -766.21% 12.29% -46.42% 10.24% 145.05% 525.94% 100.00%
DPS 0.00 1.50 1.00 2.50 2.50 3.00 3.00 -
  QoQ % 0.00% 50.00% -60.00% 0.00% -16.67% 0.00% -
  Horiz. % 0.00% 50.00% 33.33% 83.33% 83.33% 100.00% 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 149.22 125.46 117.10 110.75 137.48 121.95 117.72 17.07%
  QoQ % 18.94% 7.14% 5.73% -19.44% 12.73% 3.59% -
  Horiz. % 126.76% 106.57% 99.47% 94.08% 116.79% 103.59% 100.00%
EPS -22.45 0.36 -1.36 0.30 4.25 15.41 2.93 -
  QoQ % -6,336.11% 126.47% -553.33% -92.94% -72.42% 425.94% -
  Horiz. % -766.21% 12.29% -46.42% 10.24% 145.05% 525.94% 100.00%
DPS 0.00 1.50 1.00 2.50 2.50 3.00 3.00 -
  QoQ % 0.00% 50.00% -60.00% 0.00% -16.67% 0.00% -
  Horiz. % 0.00% 50.00% 33.33% 83.33% 83.33% 100.00% 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 0.94 1.52 2.10 2.29 2.10 2.40 2.23 -43.69%
  QoQ % -38.16% -27.62% -8.30% 9.05% -12.50% 7.62% -
  Horiz. % 42.15% 68.16% 94.17% 102.69% 94.17% 107.62% 100.00%
P/EPS -6.28 530.35 -180.67 844.03 68.04 19.01 89.90 -
  QoQ % -101.18% 393.55% -121.41% 1,140.49% 257.92% -78.85% -
  Horiz. % -6.99% 589.93% -200.97% 938.85% 75.68% 21.15% 100.00%
EY -15.92 0.19 -0.55 0.12 1.47 5.26 1.11 -
  QoQ % -8,478.95% 134.55% -558.33% -91.84% -72.05% 373.87% -
  Horiz. % -1,434.23% 17.12% -49.55% 10.81% 132.43% 473.87% 100.00%
DY 0.00 0.79 0.41 0.98 0.87 1.02 1.14 -
  QoQ % 0.00% 92.68% -58.16% 12.64% -14.71% -10.53% -
  Horiz. % 0.00% 69.30% 35.96% 85.96% 76.32% 89.47% 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 0.97 1.18 1.71 2.19 2.02 2.46 2.29 -43.51%
  QoQ % -17.80% -30.99% -21.92% 8.42% -17.89% 7.42% -
  Horiz. % 42.36% 51.53% 74.67% 95.63% 88.21% 107.42% 100.00%
P/EPS -6.46 410.95 -146.88 804.15 65.45 19.47 92.29 -
  QoQ % -101.57% 379.79% -118.27% 1,128.65% 236.16% -78.90% -
  Horiz. % -7.00% 445.28% -159.15% 871.33% 70.92% 21.10% 100.00%
EY -15.48 0.24 -0.68 0.12 1.53 5.14 1.08 -
  QoQ % -6,550.00% 135.29% -666.67% -92.16% -70.23% 375.93% -
  Horiz. % -1,433.33% 22.22% -62.96% 11.11% 141.67% 475.93% 100.00%
DY 0.00 1.01 0.50 1.03 0.90 1.00 1.11 -
  QoQ % 0.00% 102.00% -51.46% 14.44% -10.00% -9.91% -
  Horiz. % 0.00% 90.99% 45.05% 92.79% 81.08% 90.09% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers