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 - 2,027,000
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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS