Highlights

[BSTEAD] QoQ Quarter Result on 2018-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -6,332.88%    YoY -     -628.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,544,100 2,506,700 3,024,700 2,543,000 2,373,700 2,245,000 2,786,800 -5.91%
  QoQ % 1.49% -17.13% 18.94% 7.13% 5.73% -19.44% -
  Horiz. % 91.29% 89.95% 108.54% 91.25% 85.18% 80.56% 100.00%
PBT 118,900 51,500 -542,400 63,800 20,400 70,300 240,500 -37.56%
  QoQ % 130.87% 109.49% -950.16% 212.75% -70.98% -70.77% -
  Horiz. % 49.44% 21.41% -225.53% 26.53% 8.48% 29.23% 100.00%
Tax -34,800 -40,100 -22,600 -23,700 -21,700 -32,200 -66,500 -35.14%
  QoQ % 13.22% -77.43% 4.64% -9.22% 32.61% 51.58% -
  Horiz. % 52.33% 60.30% 33.98% 35.64% 32.63% 48.42% 100.00%
NP 84,100 11,400 -565,000 40,100 -1,300 38,100 174,000 -38.49%
  QoQ % 637.72% 102.02% -1,508.98% 3,184.62% -103.41% -78.10% -
  Horiz. % 48.33% 6.55% -324.71% 23.05% -0.75% 21.90% 100.00%
NP to SH 24,300 -22,400 -455,000 7,300 -27,600 6,100 86,100 -57.07%
  QoQ % 208.48% 95.08% -6,332.88% 126.45% -552.46% -92.92% -
  Horiz. % 28.22% -26.02% -528.46% 8.48% -32.06% 7.08% 100.00%
Tax Rate 29.27 % 77.86 % - % 37.15 % 106.37 % 45.80 % 27.65 % 3.88%
  QoQ % -62.41% 0.00% 0.00% -65.07% 132.25% 65.64% -
  Horiz. % 105.86% 281.59% 0.00% 134.36% 384.70% 165.64% 100.00%
Total Cost 2,460,000 2,495,300 3,589,700 2,502,900 2,375,000 2,206,900 2,612,800 -3.95%
  QoQ % -1.41% -30.49% 43.42% 5.39% 7.62% -15.54% -
  Horiz. % 94.15% 95.50% 137.39% 95.79% 90.90% 84.46% 100.00%
Net Worth 5,412,090 5,371,550 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 30,405 20,270 50,675 50,675 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -60.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.00% 40.00% 100.00% 100.00%
Div Payout % - % - % - % 416.51 % - % 830.74 % 58.86 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,311.38% -
  Horiz. % 0.00% 0.00% 0.00% 707.63% 0.00% 1,411.38% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,412,090 5,371,550 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.31 % 0.45 % -18.68 % 1.58 % -0.05 % 1.70 % 6.24 % -34.55%
  QoQ % 635.56% 102.41% -1,282.28% 3,260.00% -102.94% -72.76% -
  Horiz. % 53.04% 7.21% -299.36% 25.32% -0.80% 27.24% 100.00%
ROE 0.45 % -0.42 % -8.47 % 0.12 % -0.46 % 0.10 % 1.45 % -54.26%
  QoQ % 207.14% 95.04% -7,158.33% 126.09% -560.00% -93.10% -
  Horiz. % 31.03% -28.97% -584.14% 8.28% -31.72% 6.90% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 125.51 123.67 149.22 125.46 117.10 110.75 137.48 -5.91%
  QoQ % 1.49% -17.12% 18.94% 7.14% 5.73% -19.44% -
  Horiz. % 91.29% 89.95% 108.54% 91.26% 85.18% 80.56% 100.00%
EPS 1.20 -1.11 -22.45 0.36 -1.36 0.30 4.25 -57.06%
  QoQ % 208.11% 95.06% -6,336.11% 126.47% -553.33% -92.94% -
  Horiz. % 28.24% -26.12% -528.24% 8.47% -32.00% 7.06% 100.00%
DPS 0.00 0.00 0.00 1.50 1.00 2.50 2.50 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -60.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.00% 40.00% 100.00% 100.00%
NAPS 2.6700 2.6500 2.6500 2.9900 2.9800 3.0300 2.9200 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 125.51 123.67 149.22 125.46 117.10 110.75 137.48 -5.91%
  QoQ % 1.49% -17.12% 18.94% 7.14% 5.73% -19.44% -
  Horiz. % 91.29% 89.95% 108.54% 91.26% 85.18% 80.56% 100.00%
EPS 1.20 -1.11 -22.45 0.36 -1.36 0.30 4.25 -57.06%
  QoQ % 208.11% 95.06% -6,336.11% 126.47% -553.33% -92.94% -
  Horiz. % 28.24% -26.12% -528.24% 8.47% -32.00% 7.06% 100.00%
DPS 0.00 0.00 0.00 1.50 1.00 2.50 2.50 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -60.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.00% 40.00% 100.00% 100.00%
NAPS 2.6700 2.6500 2.6500 2.9900 2.9800 3.0300 2.9200 -5.81%
  QoQ % 0.75% 0.00% -11.37% 0.34% -1.65% 3.77% -
  Horiz. % 91.44% 90.75% 90.75% 102.40% 102.05% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.0900 1.2700 1.4100 1.9100 2.4600 2.5400 2.8900 -
P/RPS 0.87 1.03 0.94 1.52 2.10 2.29 2.10 -44.52%
  QoQ % -15.53% 9.57% -38.16% -27.62% -8.30% 9.05% -
  Horiz. % 41.43% 49.05% 44.76% 72.38% 100.00% 109.05% 100.00%
P/EPS 90.92 -114.92 -6.28 530.35 -180.67 844.03 68.04 21.38%
  QoQ % 179.12% -1,729.94% -101.18% 393.55% -121.41% 1,140.49% -
  Horiz. % 133.63% -168.90% -9.23% 779.47% -265.53% 1,240.49% 100.00%
EY 1.10 -0.87 -15.92 0.19 -0.55 0.12 1.47 -17.62%
  QoQ % 226.44% 94.54% -8,478.95% 134.55% -558.33% -91.84% -
  Horiz. % 74.83% -59.18% -1,082.99% 12.93% -37.41% 8.16% 100.00%
DY 0.00 0.00 0.00 0.79 0.41 0.98 0.87 -
  QoQ % 0.00% 0.00% 0.00% 92.68% -58.16% 12.64% -
  Horiz. % 0.00% 0.00% 0.00% 90.80% 47.13% 112.64% 100.00%
P/NAPS 0.41 0.48 0.53 0.64 0.83 0.84 0.99 -44.53%
  QoQ % -14.58% -9.43% -17.19% -22.89% -1.19% -15.15% -
  Horiz. % 41.41% 48.48% 53.54% 64.65% 83.84% 84.85% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 -
Price 1.0100 1.1100 1.4500 1.4800 2.0000 2.4200 2.7800 -
P/RPS 0.80 0.90 0.97 1.18 1.71 2.19 2.02 -46.16%
  QoQ % -11.11% -7.22% -17.80% -30.99% -21.92% 8.42% -
  Horiz. % 39.60% 44.55% 48.02% 58.42% 84.65% 108.42% 100.00%
P/EPS 84.25 -100.45 -6.46 410.95 -146.88 804.15 65.45 18.39%
  QoQ % 183.87% -1,454.95% -101.57% 379.79% -118.27% 1,128.65% -
  Horiz. % 128.72% -153.48% -9.87% 627.88% -224.42% 1,228.65% 100.00%
EY 1.19 -1.00 -15.48 0.24 -0.68 0.12 1.53 -15.46%
  QoQ % 219.00% 93.54% -6,550.00% 135.29% -666.67% -92.16% -
  Horiz. % 77.78% -65.36% -1,011.76% 15.69% -44.44% 7.84% 100.00%
DY 0.00 0.00 0.00 1.01 0.50 1.03 0.90 -
  QoQ % 0.00% 0.00% 0.00% 102.00% -51.46% 14.44% -
  Horiz. % 0.00% 0.00% 0.00% 112.22% 55.56% 114.44% 100.00%
P/NAPS 0.38 0.42 0.55 0.49 0.67 0.80 0.95 -45.80%
  QoQ % -9.52% -23.64% 12.24% -26.87% -16.25% -15.79% -
  Horiz. % 40.00% 44.21% 57.89% 51.58% 70.53% 84.21% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers