Highlights

[BSTEAD] QoQ Quarter Result on 2019-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -626.26%    YoY -     -147.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,890,800 1,499,300 2,260,900 2,548,400 2,734,700 2,544,100 2,506,700 -17.09%
  QoQ % 26.11% -33.69% -11.28% -6.81% 7.49% 1.49% -
  Horiz. % 75.43% 59.81% 90.19% 101.66% 109.10% 101.49% 100.00%
PBT -14,300 -57,400 -53,300 -1,349,800 -156,400 118,900 51,500 -
  QoQ % 75.09% -7.69% 96.05% -763.04% -231.54% 130.87% -
  Horiz. % -27.77% -111.46% -103.50% -2,620.97% -303.69% 230.87% 100.00%
Tax -20,700 -8,700 -22,300 55,500 -31,100 -34,800 -40,100 -35.57%
  QoQ % -137.93% 60.99% -140.18% 278.46% 10.63% 13.22% -
  Horiz. % 51.62% 21.70% 55.61% -138.40% 77.56% 86.78% 100.00%
NP -35,000 -66,100 -75,600 -1,294,300 -187,500 84,100 11,400 -
  QoQ % 47.05% 12.57% 94.16% -590.29% -322.95% 637.72% -
  Horiz. % -307.02% -579.82% -663.16% -11,353.51% -1,644.74% 737.72% 100.00%
NP to SH -51,800 -73,700 -73,100 -1,125,700 -155,000 24,300 -22,400 74.61%
  QoQ % 29.72% -0.82% 93.51% -626.26% -737.86% 208.48% -
  Horiz. % 231.25% 329.02% 326.34% 5,025.45% 691.96% -108.48% 100.00%
Tax Rate - % - % - % - % - % 29.27 % 77.86 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -62.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 37.59% 100.00%
Total Cost 1,925,800 1,565,400 2,336,500 3,842,700 2,922,200 2,460,000 2,495,300 -15.82%
  QoQ % 23.02% -33.00% -39.20% 31.50% 18.79% -1.41% -
  Horiz. % 77.18% 62.73% 93.64% 154.00% 117.11% 98.59% 100.00%
Net Worth 3,526,980 3,567,519 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 -24.40%
  QoQ % -1.14% -0.56% -4.32% -28.57% -3.00% 0.75% -
  Horiz. % 65.66% 66.42% 66.79% 69.81% 97.74% 100.75% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,526,980 3,567,519 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 -24.40%
  QoQ % -1.14% -0.56% -4.32% -28.57% -3.00% 0.75% -
  Horiz. % 65.66% 66.42% 66.79% 69.81% 97.74% 100.75% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.85 % -4.41 % -3.34 % -50.79 % -6.86 % 3.31 % 0.45 % -
  QoQ % 58.05% -32.04% 93.42% -640.38% -307.25% 635.56% -
  Horiz. % -411.11% -980.00% -742.22% -11,286.67% -1,524.44% 735.56% 100.00%
ROE -1.47 % -2.07 % -2.04 % -30.02 % -2.95 % 0.45 % -0.42 % 130.00%
  QoQ % 28.99% -1.47% 93.20% -917.63% -755.56% 207.14% -
  Horiz. % 350.00% 492.86% 485.71% 7,147.62% 702.38% -107.14% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 93.28 73.97 111.54 125.72 134.91 125.51 123.67 -17.10%
  QoQ % 26.11% -33.68% -11.28% -6.81% 7.49% 1.49% -
  Horiz. % 75.43% 59.81% 90.19% 101.66% 109.09% 101.49% 100.00%
EPS -2.56 -3.64 -3.60 -55.54 -7.65 1.20 -1.11 74.29%
  QoQ % 29.67% -1.11% 93.52% -626.01% -737.50% 208.11% -
  Horiz. % 230.63% 327.93% 324.32% 5,003.60% 689.19% -108.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7400 1.7600 1.7700 1.8500 2.5900 2.6700 2.6500 -24.40%
  QoQ % -1.14% -0.56% -4.32% -28.57% -3.00% 0.75% -
  Horiz. % 65.66% 66.42% 66.79% 69.81% 97.74% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 93.28 73.97 111.54 125.72 134.91 125.51 123.67 -17.10%
  QoQ % 26.11% -33.68% -11.28% -6.81% 7.49% 1.49% -
  Horiz. % 75.43% 59.81% 90.19% 101.66% 109.09% 101.49% 100.00%
EPS -2.56 -3.64 -3.60 -55.54 -7.65 1.20 -1.11 74.29%
  QoQ % 29.67% -1.11% 93.52% -626.01% -737.50% 208.11% -
  Horiz. % 230.63% 327.93% 324.32% 5,003.60% 689.19% -108.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7400 1.7600 1.7700 1.8500 2.5900 2.6700 2.6500 -24.40%
  QoQ % -1.14% -0.56% -4.32% -28.57% -3.00% 0.75% -
  Horiz. % 65.66% 66.42% 66.79% 69.81% 97.74% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6400 0.6050 0.4200 0.9500 1.0100 1.0900 1.2700 -
P/RPS 0.69 0.82 0.38 0.76 0.75 0.87 1.03 -23.38%
  QoQ % -15.85% 115.79% -50.00% 1.33% -13.79% -15.53% -
  Horiz. % 66.99% 79.61% 36.89% 73.79% 72.82% 84.47% 100.00%
P/EPS -25.04 -16.64 -11.65 -1.71 -13.21 90.92 -114.92 -63.69%
  QoQ % -50.48% -42.83% -581.29% 87.06% -114.53% 179.12% -
  Horiz. % 21.79% 14.48% 10.14% 1.49% 11.49% -79.12% 100.00%
EY -3.99 -6.01 -8.59 -58.46 -7.57 1.10 -0.87 175.27%
  QoQ % 33.61% 30.03% 85.31% -672.26% -788.18% 226.44% -
  Horiz. % 458.62% 690.80% 987.36% 6,719.54% 870.11% -126.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.34 0.24 0.51 0.39 0.41 0.48 -15.89%
  QoQ % 8.82% 41.67% -52.94% 30.77% -4.88% -14.58% -
  Horiz. % 77.08% 70.83% 50.00% 106.25% 81.25% 85.42% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 19/06/20 28/02/20 29/11/19 28/08/19 30/05/19 -
Price 0.6300 0.6550 0.6600 0.8000 0.9650 1.0100 1.1100 -
P/RPS 0.68 0.89 0.59 0.64 0.72 0.80 0.90 -17.00%
  QoQ % -23.60% 50.85% -7.81% -11.11% -10.00% -11.11% -
  Horiz. % 75.56% 98.89% 65.56% 71.11% 80.00% 88.89% 100.00%
P/EPS -24.65 -18.01 -18.30 -1.44 -12.62 84.25 -100.45 -60.70%
  QoQ % -36.87% 1.58% -1,170.83% 88.59% -114.98% 183.87% -
  Horiz. % 24.54% 17.93% 18.22% 1.43% 12.56% -83.87% 100.00%
EY -4.06 -5.55 -5.46 -69.42 -7.92 1.19 -1.00 153.85%
  QoQ % 26.85% -1.65% 92.13% -776.52% -765.55% 219.00% -
  Horiz. % 406.00% 555.00% 546.00% 6,942.00% 792.00% -119.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.37 0.37 0.43 0.37 0.38 0.42 -9.74%
  QoQ % -2.70% 0.00% -13.95% 16.22% -2.63% -9.52% -
  Horiz. % 85.71% 88.10% 88.10% 102.38% 88.10% 90.48% 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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS