Highlights

[BSTEAD] QoQ Quarter Result on 2017-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -72.44%    YoY -     -28.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,543,000 2,373,700 2,245,000 2,786,800 2,471,900 2,386,200 2,375,200 4.65%
  QoQ % 7.13% 5.73% -19.44% 12.74% 3.59% 0.46% -
  Horiz. % 107.06% 99.94% 94.52% 117.33% 104.07% 100.46% 100.00%
PBT 63,800 20,400 70,300 240,500 643,100 161,800 71,600 -7.39%
  QoQ % 212.75% -70.98% -70.77% -62.60% 297.47% 125.98% -
  Horiz. % 89.11% 28.49% 98.18% 335.89% 898.18% 225.98% 100.00%
Tax -23,700 -21,700 -32,200 -66,500 -61,700 -34,800 -30,700 -15.83%
  QoQ % -9.22% 32.61% 51.58% -7.78% -77.30% -13.36% -
  Horiz. % 77.20% 70.68% 104.89% 216.61% 200.98% 113.36% 100.00%
NP 40,100 -1,300 38,100 174,000 581,400 127,000 40,900 -1.31%
  QoQ % 3,184.62% -103.41% -78.10% -70.07% 357.80% 210.51% -
  Horiz. % 98.04% -3.18% 93.15% 425.43% 1,421.52% 310.51% 100.00%
NP to SH 7,300 -27,600 6,100 86,100 312,400 59,300 4,200 44.51%
  QoQ % 126.45% -552.46% -92.92% -72.44% 426.81% 1,311.90% -
  Horiz. % 173.81% -657.14% 145.24% 2,050.00% 7,438.10% 1,411.90% 100.00%
Tax Rate 37.15 % 106.37 % 45.80 % 27.65 % 9.59 % 21.51 % 42.88 % -9.11%
  QoQ % -65.07% 132.25% 65.64% 188.32% -55.42% -49.84% -
  Horiz. % 86.64% 248.06% 106.81% 64.48% 22.36% 50.16% 100.00%
Total Cost 2,502,900 2,375,000 2,206,900 2,612,800 1,890,500 2,259,200 2,334,300 4.75%
  QoQ % 5.39% 7.62% -15.54% 38.21% -16.32% -3.22% -
  Horiz. % 107.22% 101.74% 94.54% 111.93% 80.99% 96.78% 100.00%
Net Worth 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 30,405 20,270 50,675 50,675 60,810 60,810 50,675 -28.84%
  QoQ % 50.00% -60.00% 0.00% -16.67% 0.00% 20.00% -
  Horiz. % 60.00% 40.00% 100.00% 100.00% 120.00% 120.00% 100.00%
Div Payout % 416.51 % - % 830.74 % 58.86 % 19.47 % 102.55 % 1,206.55 % -50.76%
  QoQ % 0.00% 0.00% 1,311.38% 202.31% -81.01% -91.50% -
  Horiz. % 34.52% 0.00% 68.85% 4.88% 1.61% 8.50% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 5,635,059 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.58 % -0.05 % 1.70 % 6.24 % 23.52 % 5.32 % 1.72 % -5.50%
  QoQ % 3,260.00% -102.94% -72.76% -73.47% 342.11% 209.30% -
  Horiz. % 91.86% -2.91% 98.84% 362.79% 1,367.44% 309.30% 100.00%
ROE 0.12 % -0.46 % 0.10 % 1.45 % 5.30 % 1.05 % 0.07 % 43.19%
  QoQ % 126.09% -560.00% -93.10% -72.64% 404.76% 1,400.00% -
  Horiz. % 171.43% -657.14% 142.86% 2,071.43% 7,571.43% 1,500.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 125.46 117.10 110.75 137.48 121.95 117.72 117.18 4.65%
  QoQ % 7.14% 5.73% -19.44% 12.73% 3.59% 0.46% -
  Horiz. % 107.07% 99.93% 94.51% 117.32% 104.07% 100.46% 100.00%
EPS 0.36 -1.36 0.30 4.25 15.41 2.93 0.21 43.19%
  QoQ % 126.47% -553.33% -92.94% -72.42% 425.94% 1,295.24% -
  Horiz. % 171.43% -647.62% 142.86% 2,023.81% 7,338.10% 1,395.24% 100.00%
DPS 1.50 1.00 2.50 2.50 3.00 3.00 2.50 -28.84%
  QoQ % 50.00% -60.00% 0.00% -16.67% 0.00% 20.00% -
  Horiz. % 60.00% 40.00% 100.00% 100.00% 120.00% 120.00% 100.00%
NAPS 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 2.7800 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 125.46 117.10 110.75 137.48 121.95 117.72 117.18 4.65%
  QoQ % 7.14% 5.73% -19.44% 12.73% 3.59% 0.46% -
  Horiz. % 107.07% 99.93% 94.51% 117.32% 104.07% 100.46% 100.00%
EPS 0.36 -1.36 0.30 4.25 15.41 2.93 0.21 43.19%
  QoQ % 126.47% -553.33% -92.94% -72.42% 425.94% 1,295.24% -
  Horiz. % 171.43% -647.62% 142.86% 2,023.81% 7,338.10% 1,395.24% 100.00%
DPS 1.50 1.00 2.50 2.50 3.00 3.00 2.50 -28.84%
  QoQ % 50.00% -60.00% 0.00% -16.67% 0.00% 20.00% -
  Horiz. % 60.00% 40.00% 100.00% 100.00% 120.00% 120.00% 100.00%
NAPS 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 2.7800 4.97%
  QoQ % 0.34% -1.65% 3.77% 0.34% 4.30% 0.36% -
  Horiz. % 107.55% 107.19% 108.99% 105.04% 104.68% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.9100 2.4600 2.5400 2.8900 2.9300 2.6300 2.7700 -
P/RPS 1.52 2.10 2.29 2.10 2.40 2.23 2.36 -25.40%
  QoQ % -27.62% -8.30% 9.05% -12.50% 7.62% -5.51% -
  Horiz. % 64.41% 88.98% 97.03% 88.98% 101.69% 94.49% 100.00%
P/EPS 530.35 -180.67 844.03 68.04 19.01 89.90 -1,403.70 -
  QoQ % 393.55% -121.41% 1,140.49% 257.92% -78.85% 106.40% -
  Horiz. % -37.78% 12.87% -60.13% -4.85% -1.35% -6.40% 100.00%
EY 0.19 -0.55 0.12 1.47 5.26 1.11 -0.07 -
  QoQ % 134.55% -558.33% -91.84% -72.05% 373.87% 1,685.71% -
  Horiz. % -271.43% 785.71% -171.43% -2,100.00% -7,514.29% -1,585.71% 100.00%
DY 0.79 0.41 0.98 0.87 1.02 1.14 0.90 -8.32%
  QoQ % 92.68% -58.16% 12.64% -14.71% -10.53% 26.67% -
  Horiz. % 87.78% 45.56% 108.89% 96.67% 113.33% 126.67% 100.00%
P/NAPS 0.64 0.83 0.84 0.99 1.01 0.94 1.39 -40.34%
  QoQ % -22.89% -1.19% -15.15% -1.98% 7.45% -32.37% -
  Horiz. % 46.04% 59.71% 60.43% 71.22% 72.66% 67.63% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 -
Price 1.4800 2.0000 2.4200 2.7800 3.0000 2.7000 2.6000 -
P/RPS 1.18 1.71 2.19 2.02 2.46 2.29 2.22 -34.36%
  QoQ % -30.99% -21.92% 8.42% -17.89% 7.42% 3.15% -
  Horiz. % 53.15% 77.03% 98.65% 90.99% 110.81% 103.15% 100.00%
P/EPS 410.95 -146.88 804.15 65.45 19.47 92.29 -1,317.55 -
  QoQ % 379.79% -118.27% 1,128.65% 236.16% -78.90% 107.00% -
  Horiz. % -31.19% 11.15% -61.03% -4.97% -1.48% -7.00% 100.00%
EY 0.24 -0.68 0.12 1.53 5.14 1.08 -0.08 -
  QoQ % 135.29% -666.67% -92.16% -70.23% 375.93% 1,450.00% -
  Horiz. % -300.00% 850.00% -150.00% -1,912.50% -6,425.00% -1,350.00% 100.00%
DY 1.01 0.50 1.03 0.90 1.00 1.11 0.96 3.44%
  QoQ % 102.00% -51.46% 14.44% -10.00% -9.91% 15.63% -
  Horiz. % 105.21% 52.08% 107.29% 93.75% 104.17% 115.62% 100.00%
P/NAPS 0.49 0.67 0.80 0.95 1.03 0.97 1.30 -47.79%
  QoQ % -26.87% -16.25% -15.79% -7.77% 6.19% -25.38% -
  Horiz. % 37.69% 51.54% 61.54% 73.08% 79.23% 74.62% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers