Highlights

[BSTEAD] QoQ Quarter Result on 2016-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -611.90%    YoY -     -21,600.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,422,200 2,023,400 2,069,000 1,856,700 2,442,300 2,120,300 2,207,600 6.35%
  QoQ % 19.71% -2.20% 11.43% -23.98% 15.19% -3.95% -
  Horiz. % 109.72% 91.66% 93.72% 84.10% 110.63% 96.05% 100.00%
PBT 261,200 120,400 341,100 36,300 49,700 66,700 83,300 113.49%
  QoQ % 116.94% -64.70% 839.67% -26.96% -25.49% -19.93% -
  Horiz. % 313.57% 144.54% 409.48% 43.58% 59.66% 80.07% 100.00%
Tax -76,300 -27,100 -39,700 -26,800 -50,500 -20,400 -32,500 76.19%
  QoQ % -181.55% 31.74% -48.13% 46.93% -147.55% 37.23% -
  Horiz. % 234.77% 83.38% 122.15% 82.46% 155.38% 62.77% 100.00%
NP 184,900 93,300 301,400 9,500 -800 46,300 50,800 135.69%
  QoQ % 98.18% -69.04% 3,072.63% 1,287.50% -101.73% -8.86% -
  Horiz. % 363.98% 183.66% 593.31% 18.70% -1.57% 91.14% 100.00%
NP to SH 120,700 44,000 225,800 -21,500 4,200 6,000 2,900 1,087.50%
  QoQ % 174.32% -80.51% 1,150.23% -611.90% -30.00% 106.90% -
  Horiz. % 4,162.07% 1,517.24% 7,786.21% -741.38% 144.83% 206.90% 100.00%
Tax Rate 29.21 % 22.51 % 11.64 % 73.83 % 101.61 % 30.58 % 39.02 % -17.48%
  QoQ % 29.76% 93.38% -84.23% -27.34% 232.28% -21.63% -
  Horiz. % 74.86% 57.69% 29.83% 189.21% 260.40% 78.37% 100.00%
Total Cost 2,237,300 1,930,100 1,767,600 1,847,200 2,443,100 2,074,000 2,156,800 2.46%
  QoQ % 15.92% 9.19% -4.31% -24.39% 17.80% -3.84% -
  Horiz. % 103.73% 89.49% 81.95% 85.65% 113.27% 96.16% 100.00%
Net Worth 6,891,800 6,912,070 7,983,165 5,705,769 5,695,609 5,793,103 5,862,142 11.34%
  QoQ % -0.29% -13.42% 39.91% 0.18% -1.68% -1.18% -
  Horiz. % 117.56% 117.91% 136.18% 97.33% 97.16% 98.82% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 70,945 101,350 66,804 51,682 40,975 62,068 51,785 23.23%
  QoQ % -30.00% 51.71% 29.26% 26.13% -33.98% 19.86% -
  Horiz. % 137.00% 195.71% 129.00% 99.80% 79.13% 119.86% 100.00%
Div Payout % 58.78 % 230.34 % 29.59 % - % 975.61 % 1,034.48 % 1,785.71 % -89.62%
  QoQ % -74.48% 678.44% 0.00% 0.00% -5.69% -42.07% -
  Horiz. % 3.29% 12.90% 1.66% 0.00% 54.63% 57.93% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,891,800 6,912,070 7,983,165 5,705,769 5,695,609 5,793,103 5,862,142 11.34%
  QoQ % -0.29% -13.42% 39.91% 0.18% -1.68% -1.18% -
  Horiz. % 117.56% 117.91% 136.18% 97.33% 97.16% 98.82% 100.00%
NOSH 2,027,000 2,027,000 1,670,118 1,033,653 1,024,390 1,034,482 1,035,714 56.14%
  QoQ % 0.00% 21.37% 61.57% 0.90% -0.98% -0.12% -
  Horiz. % 195.71% 195.71% 161.25% 99.80% 98.91% 99.88% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.63 % 4.61 % 14.57 % 0.51 % -0.03 % 2.18 % 2.30 % 121.63%
  QoQ % 65.51% -68.36% 2,756.86% 1,800.00% -101.38% -5.22% -
  Horiz. % 331.74% 200.43% 633.48% 22.17% -1.30% 94.78% 100.00%
ROE 1.75 % 0.64 % 2.83 % -0.38 % 0.07 % 0.10 % 0.05 % 958.52%
  QoQ % 173.44% -77.39% 844.74% -642.86% -30.00% 100.00% -
  Horiz. % 3,500.00% 1,280.00% 5,660.00% -760.00% 140.00% 200.00% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.50 99.82 123.88 179.62 238.42 204.96 213.15 -31.89%
  QoQ % 19.72% -19.42% -31.03% -24.66% 16.33% -3.84% -
  Horiz. % 56.06% 46.83% 58.12% 84.27% 111.86% 96.16% 100.00%
EPS 5.95 2.17 13.52 -2.08 0.41 0.58 0.28 660.12%
  QoQ % 174.19% -83.95% 750.00% -607.32% -29.31% 107.14% -
  Horiz. % 2,125.00% 775.00% 4,828.57% -742.86% 146.43% 207.14% 100.00%
DPS 3.50 5.00 4.00 5.00 4.00 6.00 5.00 -21.08%
  QoQ % -30.00% 25.00% -20.00% 25.00% -33.33% 20.00% -
  Horiz. % 70.00% 100.00% 80.00% 100.00% 80.00% 120.00% 100.00%
NAPS 3.4000 3.4100 4.7800 5.5200 5.5600 5.6000 5.6600 -28.70%
  QoQ % -0.29% -28.66% -13.41% -0.72% -0.71% -1.06% -
  Horiz. % 60.07% 60.25% 84.45% 97.53% 98.23% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.50 99.82 102.07 91.60 120.49 104.60 108.91 6.35%
  QoQ % 19.72% -2.20% 11.43% -23.98% 15.19% -3.96% -
  Horiz. % 109.72% 91.65% 93.72% 84.11% 110.63% 96.04% 100.00%
EPS 5.95 2.17 11.14 -1.06 0.21 0.30 0.14 1,104.09%
  QoQ % 174.19% -80.52% 1,150.94% -604.76% -30.00% 114.29% -
  Horiz. % 4,250.00% 1,550.00% 7,957.14% -757.14% 150.00% 214.29% 100.00%
DPS 3.50 5.00 3.30 2.55 2.02 3.06 2.55 23.39%
  QoQ % -30.00% 51.52% 29.41% 26.24% -33.99% 20.00% -
  Horiz. % 137.25% 196.08% 129.41% 100.00% 79.22% 120.00% 100.00%
NAPS 3.4000 3.4100 3.9384 2.8149 2.8099 2.8580 2.8920 11.34%
  QoQ % -0.29% -13.42% 39.91% 0.18% -1.68% -1.18% -
  Horiz. % 117.57% 117.91% 136.18% 97.33% 97.16% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.6700 2.1600 2.7100 3.9300 4.3000 3.9500 4.1500 -
P/RPS 2.23 2.16 2.19 2.19 1.80 1.93 1.95 9.31%
  QoQ % 3.24% -1.37% 0.00% 21.67% -6.74% -1.03% -
  Horiz. % 114.36% 110.77% 112.31% 112.31% 92.31% 98.97% 100.00%
P/EPS 44.84 99.51 20.04 -188.94 1,048.78 681.03 1,482.14 -90.19%
  QoQ % -54.94% 396.56% 110.61% -118.02% 54.00% -54.05% -
  Horiz. % 3.03% 6.71% 1.35% -12.75% 70.76% 45.95% 100.00%
EY 2.23 1.00 4.99 -0.53 0.10 0.15 0.07 894.45%
  QoQ % 123.00% -79.96% 1,041.51% -630.00% -33.33% 114.29% -
  Horiz. % 3,185.71% 1,428.57% 7,128.57% -757.14% 142.86% 214.29% 100.00%
DY 1.31 2.31 1.48 1.27 0.93 1.52 1.20 5.99%
  QoQ % -43.29% 56.08% 16.54% 36.56% -38.82% 26.67% -
  Horiz. % 109.17% 192.50% 123.33% 105.83% 77.50% 126.67% 100.00%
P/NAPS 0.79 0.63 0.57 0.71 0.77 0.71 0.73 5.38%
  QoQ % 25.40% 10.53% -19.72% -7.79% 8.45% -2.74% -
  Horiz. % 108.22% 86.30% 78.08% 97.26% 105.48% 97.26% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 24/08/16 25/05/16 29/02/16 30/11/15 24/08/15 -
Price 2.8300 2.1900 2.2500 2.8400 4.0800 4.0700 4.1000 -
P/RPS 2.37 2.19 1.82 1.58 1.71 1.99 1.92 15.00%
  QoQ % 8.22% 20.33% 15.19% -7.60% -14.07% 3.65% -
  Horiz. % 123.44% 114.06% 94.79% 82.29% 89.06% 103.65% 100.00%
P/EPS 47.53 100.89 16.64 -136.54 995.12 701.72 1,464.29 -89.72%
  QoQ % -52.89% 506.31% 112.19% -113.72% 41.81% -52.08% -
  Horiz. % 3.25% 6.89% 1.14% -9.32% 67.96% 47.92% 100.00%
EY 2.10 0.99 6.01 -0.73 0.10 0.14 0.07 855.59%
  QoQ % 112.12% -83.53% 923.29% -830.00% -28.57% 100.00% -
  Horiz. % 3,000.00% 1,414.29% 8,585.71% -1,042.86% 142.86% 200.00% 100.00%
DY 1.24 2.28 1.78 1.76 0.98 1.47 1.22 1.08%
  QoQ % -45.61% 28.09% 1.14% 79.59% -33.33% 20.49% -
  Horiz. % 101.64% 186.89% 145.90% 144.26% 80.33% 120.49% 100.00%
P/NAPS 0.83 0.64 0.47 0.51 0.73 0.73 0.72 9.89%
  QoQ % 29.69% 36.17% -7.84% -30.14% 0.00% 1.39% -
  Horiz. % 115.28% 88.89% 65.28% 70.83% 101.39% 101.39% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

291  276  581  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.045-0.005 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS