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 - 2,026,725
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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers