Highlights

[BSTEAD] QoQ Quarter Result on 2017-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     426.81%    YoY -     610.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,373,700 2,245,000 2,786,800 2,471,900 2,386,200 2,375,200 2,422,200 -1.34%
  QoQ % 5.73% -19.44% 12.74% 3.59% 0.46% -1.94% -
  Horiz. % 98.00% 92.68% 115.05% 102.05% 98.51% 98.06% 100.00%
PBT 20,400 70,300 240,500 643,100 161,800 71,600 261,200 -81.81%
  QoQ % -70.98% -70.77% -62.60% 297.47% 125.98% -72.59% -
  Horiz. % 7.81% 26.91% 92.08% 246.21% 61.94% 27.41% 100.00%
Tax -21,700 -32,200 -66,500 -61,700 -34,800 -30,700 -76,300 -56.85%
  QoQ % 32.61% 51.58% -7.78% -77.30% -13.36% 59.76% -
  Horiz. % 28.44% 42.20% 87.16% 80.87% 45.61% 40.24% 100.00%
NP -1,300 38,100 174,000 581,400 127,000 40,900 184,900 -
  QoQ % -103.41% -78.10% -70.07% 357.80% 210.51% -77.88% -
  Horiz. % -0.70% 20.61% 94.10% 314.44% 68.69% 22.12% 100.00%
NP to SH -27,600 6,100 86,100 312,400 59,300 4,200 120,700 -
  QoQ % -552.46% -92.92% -72.44% 426.81% 1,311.90% -96.52% -
  Horiz. % -22.87% 5.05% 71.33% 258.82% 49.13% 3.48% 100.00%
Tax Rate 106.37 % 45.80 % 27.65 % 9.59 % 21.51 % 42.88 % 29.21 % 137.26%
  QoQ % 132.25% 65.64% 188.32% -55.42% -49.84% 46.80% -
  Horiz. % 364.16% 156.80% 94.66% 32.83% 73.64% 146.80% 100.00%
Total Cost 2,375,000 2,206,900 2,612,800 1,890,500 2,259,200 2,334,300 2,237,300 4.07%
  QoQ % 7.62% -15.54% 38.21% -16.32% -3.22% 4.34% -
  Horiz. % 106.15% 98.64% 116.78% 84.50% 100.98% 104.34% 100.00%
Net Worth 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 6,891,800 -8.44%
  QoQ % -1.65% 3.77% 0.34% 4.30% 0.36% -18.24% -
  Horiz. % 87.65% 89.12% 85.88% 85.59% 82.06% 81.76% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 20,270 50,675 50,675 60,810 60,810 50,675 70,945 -56.72%
  QoQ % -60.00% 0.00% -16.67% 0.00% 20.00% -28.57% -
  Horiz. % 28.57% 71.43% 71.43% 85.71% 85.71% 71.43% 100.00%
Div Payout % - % 830.74 % 58.86 % 19.47 % 102.55 % 1,206.55 % 58.78 % -
  QoQ % 0.00% 1,311.38% 202.31% -81.01% -91.50% 1,952.65% -
  Horiz. % 0.00% 1,413.30% 100.14% 33.12% 174.46% 2,052.65% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 6,891,800 -8.44%
  QoQ % -1.65% 3.77% 0.34% 4.30% 0.36% -18.24% -
  Horiz. % 87.65% 89.12% 85.88% 85.59% 82.06% 81.76% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.05 % 1.70 % 6.24 % 23.52 % 5.32 % 1.72 % 7.63 % -
  QoQ % -102.94% -72.76% -73.47% 342.11% 209.30% -77.46% -
  Horiz. % -0.66% 22.28% 81.78% 308.26% 69.72% 22.54% 100.00%
ROE -0.46 % 0.10 % 1.45 % 5.30 % 1.05 % 0.07 % 1.75 % -
  QoQ % -560.00% -93.10% -72.64% 404.76% 1,400.00% -96.00% -
  Horiz. % -26.29% 5.71% 82.86% 302.86% 60.00% 4.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 117.10 110.75 137.48 121.95 117.72 117.18 119.50 -1.35%
  QoQ % 5.73% -19.44% 12.73% 3.59% 0.46% -1.94% -
  Horiz. % 97.99% 92.68% 115.05% 102.05% 98.51% 98.06% 100.00%
EPS -1.36 0.30 4.25 15.41 2.93 0.21 5.95 -
  QoQ % -553.33% -92.94% -72.42% 425.94% 1,295.24% -96.47% -
  Horiz. % -22.86% 5.04% 71.43% 258.99% 49.24% 3.53% 100.00%
DPS 1.00 2.50 2.50 3.00 3.00 2.50 3.50 -56.72%
  QoQ % -60.00% 0.00% -16.67% 0.00% 20.00% -28.57% -
  Horiz. % 28.57% 71.43% 71.43% 85.71% 85.71% 71.43% 100.00%
NAPS 2.9800 3.0300 2.9200 2.9100 2.7900 2.7800 3.4000 -8.44%
  QoQ % -1.65% 3.77% 0.34% 4.30% 0.36% -18.24% -
  Horiz. % 87.65% 89.12% 85.88% 85.59% 82.06% 81.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 117.10 110.75 137.48 121.95 117.72 117.18 119.50 -1.35%
  QoQ % 5.73% -19.44% 12.73% 3.59% 0.46% -1.94% -
  Horiz. % 97.99% 92.68% 115.05% 102.05% 98.51% 98.06% 100.00%
EPS -1.36 0.30 4.25 15.41 2.93 0.21 5.95 -
  QoQ % -553.33% -92.94% -72.42% 425.94% 1,295.24% -96.47% -
  Horiz. % -22.86% 5.04% 71.43% 258.99% 49.24% 3.53% 100.00%
DPS 1.00 2.50 2.50 3.00 3.00 2.50 3.50 -56.72%
  QoQ % -60.00% 0.00% -16.67% 0.00% 20.00% -28.57% -
  Horiz. % 28.57% 71.43% 71.43% 85.71% 85.71% 71.43% 100.00%
NAPS 2.9800 3.0300 2.9200 2.9100 2.7900 2.7800 3.4000 -8.44%
  QoQ % -1.65% 3.77% 0.34% 4.30% 0.36% -18.24% -
  Horiz. % 87.65% 89.12% 85.88% 85.59% 82.06% 81.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.4600 2.5400 2.8900 2.9300 2.6300 2.7700 2.6700 -
P/RPS 2.10 2.29 2.10 2.40 2.23 2.36 2.23 -3.94%
  QoQ % -8.30% 9.05% -12.50% 7.62% -5.51% 5.83% -
  Horiz. % 94.17% 102.69% 94.17% 107.62% 100.00% 105.83% 100.00%
P/EPS -180.67 844.03 68.04 19.01 89.90 -1,403.70 44.84 -
  QoQ % -121.41% 1,140.49% 257.92% -78.85% 106.40% -3,230.46% -
  Horiz. % -402.92% 1,882.31% 151.74% 42.40% 200.49% -3,130.46% 100.00%
EY -0.55 0.12 1.47 5.26 1.11 -0.07 2.23 -
  QoQ % -558.33% -91.84% -72.05% 373.87% 1,685.71% -103.14% -
  Horiz. % -24.66% 5.38% 65.92% 235.87% 49.78% -3.14% 100.00%
DY 0.41 0.98 0.87 1.02 1.14 0.90 1.31 -54.00%
  QoQ % -58.16% 12.64% -14.71% -10.53% 26.67% -31.30% -
  Horiz. % 31.30% 74.81% 66.41% 77.86% 87.02% 68.70% 100.00%
P/NAPS 0.83 0.84 0.99 1.01 0.94 1.39 0.79 3.36%
  QoQ % -1.19% -15.15% -1.98% 7.45% -32.37% 75.95% -
  Horiz. % 105.06% 106.33% 125.32% 127.85% 118.99% 175.95% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 -
Price 2.0000 2.4200 2.7800 3.0000 2.7000 2.6000 2.8300 -
P/RPS 1.71 2.19 2.02 2.46 2.29 2.22 2.37 -19.60%
  QoQ % -21.92% 8.42% -17.89% 7.42% 3.15% -6.33% -
  Horiz. % 72.15% 92.41% 85.23% 103.80% 96.62% 93.67% 100.00%
P/EPS -146.88 804.15 65.45 19.47 92.29 -1,317.55 47.53 -
  QoQ % -118.27% 1,128.65% 236.16% -78.90% 107.00% -2,872.04% -
  Horiz. % -309.03% 1,691.88% 137.70% 40.96% 194.17% -2,772.04% 100.00%
EY -0.68 0.12 1.53 5.14 1.08 -0.08 2.10 -
  QoQ % -666.67% -92.16% -70.23% 375.93% 1,450.00% -103.81% -
  Horiz. % -32.38% 5.71% 72.86% 244.76% 51.43% -3.81% 100.00%
DY 0.50 1.03 0.90 1.00 1.11 0.96 1.24 -45.51%
  QoQ % -51.46% 14.44% -10.00% -9.91% 15.63% -22.58% -
  Horiz. % 40.32% 83.06% 72.58% 80.65% 89.52% 77.42% 100.00%
P/NAPS 0.67 0.80 0.95 1.03 0.97 1.30 0.83 -13.34%
  QoQ % -16.25% -15.79% -7.77% 6.19% -25.38% 56.63% -
  Horiz. % 80.72% 96.39% 114.46% 124.10% 116.87% 156.63% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers