Highlights

[BSTEAD] QoQ Quarter Result on 2017-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -96.52%    YoY -     119.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,786,800 2,471,900 2,386,200 2,375,200 2,422,200 2,023,400 2,069,000 21.90%
  QoQ % 12.74% 3.59% 0.46% -1.94% 19.71% -2.20% -
  Horiz. % 134.69% 119.47% 115.33% 114.80% 117.07% 97.80% 100.00%
PBT 240,500 643,100 161,800 71,600 261,200 120,400 341,100 -20.73%
  QoQ % -62.60% 297.47% 125.98% -72.59% 116.94% -64.70% -
  Horiz. % 70.51% 188.54% 47.43% 20.99% 76.58% 35.30% 100.00%
Tax -66,500 -61,700 -34,800 -30,700 -76,300 -27,100 -39,700 40.91%
  QoQ % -7.78% -77.30% -13.36% 59.76% -181.55% 31.74% -
  Horiz. % 167.51% 155.42% 87.66% 77.33% 192.19% 68.26% 100.00%
NP 174,000 581,400 127,000 40,900 184,900 93,300 301,400 -30.60%
  QoQ % -70.07% 357.80% 210.51% -77.88% 98.18% -69.04% -
  Horiz. % 57.73% 192.90% 42.14% 13.57% 61.35% 30.96% 100.00%
NP to SH 86,100 312,400 59,300 4,200 120,700 44,000 225,800 -47.32%
  QoQ % -72.44% 426.81% 1,311.90% -96.52% 174.32% -80.51% -
  Horiz. % 38.13% 138.35% 26.26% 1.86% 53.45% 19.49% 100.00%
Tax Rate 27.65 % 9.59 % 21.51 % 42.88 % 29.21 % 22.51 % 11.64 % 77.75%
  QoQ % 188.32% -55.42% -49.84% 46.80% 29.76% 93.38% -
  Horiz. % 237.54% 82.39% 184.79% 368.38% 250.94% 193.38% 100.00%
Total Cost 2,612,800 1,890,500 2,259,200 2,334,300 2,237,300 1,930,100 1,767,600 29.67%
  QoQ % 38.21% -16.32% -3.22% 4.34% 15.92% 9.19% -
  Horiz. % 147.82% 106.95% 127.81% 132.06% 126.57% 109.19% 100.00%
Net Worth 5,918,840 5,898,570 5,655,329 5,635,059 6,891,800 6,912,070 7,983,165 -18.04%
  QoQ % 0.34% 4.30% 0.36% -18.24% -0.29% -13.42% -
  Horiz. % 74.14% 73.89% 70.84% 70.59% 86.33% 86.58% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 50,675 60,810 60,810 50,675 70,945 101,350 66,804 -16.78%
  QoQ % -16.67% 0.00% 20.00% -28.57% -30.00% 51.71% -
  Horiz. % 75.86% 91.03% 91.03% 75.86% 106.20% 151.71% 100.00%
Div Payout % 58.86 % 19.47 % 102.55 % 1,206.55 % 58.78 % 230.34 % 29.59 % 57.97%
  QoQ % 202.31% -81.01% -91.50% 1,952.65% -74.48% 678.44% -
  Horiz. % 198.92% 65.80% 346.57% 4,077.56% 198.65% 778.44% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 5,918,840 5,898,570 5,655,329 5,635,059 6,891,800 6,912,070 7,983,165 -18.04%
  QoQ % 0.34% 4.30% 0.36% -18.24% -0.29% -13.42% -
  Horiz. % 74.14% 73.89% 70.84% 70.59% 86.33% 86.58% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,670,118 13.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21.37% -
  Horiz. % 121.37% 121.37% 121.37% 121.37% 121.37% 121.37% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.24 % 23.52 % 5.32 % 1.72 % 7.63 % 4.61 % 14.57 % -43.09%
  QoQ % -73.47% 342.11% 209.30% -77.46% 65.51% -68.36% -
  Horiz. % 42.83% 161.43% 36.51% 11.81% 52.37% 31.64% 100.00%
ROE 1.45 % 5.30 % 1.05 % 0.07 % 1.75 % 0.64 % 2.83 % -35.89%
  QoQ % -72.64% 404.76% 1,400.00% -96.00% 173.44% -77.39% -
  Horiz. % 51.24% 187.28% 37.10% 2.47% 61.84% 22.61% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 137.48 121.95 117.72 117.18 119.50 99.82 123.88 7.17%
  QoQ % 12.73% 3.59% 0.46% -1.94% 19.72% -19.42% -
  Horiz. % 110.98% 98.44% 95.03% 94.59% 96.46% 80.58% 100.00%
EPS 4.25 15.41 2.93 0.21 5.95 2.17 13.52 -53.67%
  QoQ % -72.42% 425.94% 1,295.24% -96.47% 174.19% -83.95% -
  Horiz. % 31.43% 113.98% 21.67% 1.55% 44.01% 16.05% 100.00%
DPS 2.50 3.00 3.00 2.50 3.50 5.00 4.00 -26.84%
  QoQ % -16.67% 0.00% 20.00% -28.57% -30.00% 25.00% -
  Horiz. % 62.50% 75.00% 75.00% 62.50% 87.50% 125.00% 100.00%
NAPS 2.9200 2.9100 2.7900 2.7800 3.4000 3.4100 4.7800 -27.94%
  QoQ % 0.34% 4.30% 0.36% -18.24% -0.29% -28.66% -
  Horiz. % 61.09% 60.88% 58.37% 58.16% 71.13% 71.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 137.48 121.95 117.72 117.18 119.50 99.82 102.07 21.90%
  QoQ % 12.73% 3.59% 0.46% -1.94% 19.72% -2.20% -
  Horiz. % 134.69% 119.48% 115.33% 114.80% 117.08% 97.80% 100.00%
EPS 4.25 15.41 2.93 0.21 5.95 2.17 11.14 -47.31%
  QoQ % -72.42% 425.94% 1,295.24% -96.47% 174.19% -80.52% -
  Horiz. % 38.15% 138.33% 26.30% 1.89% 53.41% 19.48% 100.00%
DPS 2.50 3.00 3.00 2.50 3.50 5.00 3.30 -16.85%
  QoQ % -16.67% 0.00% 20.00% -28.57% -30.00% 51.52% -
  Horiz. % 75.76% 90.91% 90.91% 75.76% 106.06% 151.52% 100.00%
NAPS 2.9200 2.9100 2.7900 2.7800 3.4000 3.4100 3.9384 -18.04%
  QoQ % 0.34% 4.30% 0.36% -18.24% -0.29% -13.42% -
  Horiz. % 74.14% 73.89% 70.84% 70.59% 86.33% 86.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.8900 2.9300 2.6300 2.7700 2.6700 2.1600 2.7100 -
P/RPS 2.10 2.40 2.23 2.36 2.23 2.16 2.19 -2.75%
  QoQ % -12.50% 7.62% -5.51% 5.83% 3.24% -1.37% -
  Horiz. % 95.89% 109.59% 101.83% 107.76% 101.83% 98.63% 100.00%
P/EPS 68.04 19.01 89.90 -1,403.70 44.84 99.51 20.04 125.39%
  QoQ % 257.92% -78.85% 106.40% -3,230.46% -54.94% 396.56% -
  Horiz. % 339.52% 94.86% 448.60% -7,004.49% 223.75% 496.56% 100.00%
EY 1.47 5.26 1.11 -0.07 2.23 1.00 4.99 -55.63%
  QoQ % -72.05% 373.87% 1,685.71% -103.14% 123.00% -79.96% -
  Horiz. % 29.46% 105.41% 22.24% -1.40% 44.69% 20.04% 100.00%
DY 0.87 1.02 1.14 0.90 1.31 2.31 1.48 -29.76%
  QoQ % -14.71% -10.53% 26.67% -31.30% -43.29% 56.08% -
  Horiz. % 58.78% 68.92% 77.03% 60.81% 88.51% 156.08% 100.00%
P/NAPS 0.99 1.01 0.94 1.39 0.79 0.63 0.57 44.35%
  QoQ % -1.98% 7.45% -32.37% 75.95% 25.40% 10.53% -
  Horiz. % 173.68% 177.19% 164.91% 243.86% 138.60% 110.53% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 24/08/16 -
Price 2.7800 3.0000 2.7000 2.6000 2.8300 2.1900 2.2500 -
P/RPS 2.02 2.46 2.29 2.22 2.37 2.19 1.82 7.18%
  QoQ % -17.89% 7.42% 3.15% -6.33% 8.22% 20.33% -
  Horiz. % 110.99% 135.16% 125.82% 121.98% 130.22% 120.33% 100.00%
P/EPS 65.45 19.47 92.29 -1,317.55 47.53 100.89 16.64 148.55%
  QoQ % 236.16% -78.90% 107.00% -2,872.04% -52.89% 506.31% -
  Horiz. % 393.33% 117.01% 554.63% -7,917.97% 285.64% 606.31% 100.00%
EY 1.53 5.14 1.08 -0.08 2.10 0.99 6.01 -59.73%
  QoQ % -70.23% 375.93% 1,450.00% -103.81% 112.12% -83.53% -
  Horiz. % 25.46% 85.52% 17.97% -1.33% 34.94% 16.47% 100.00%
DY 0.90 1.00 1.11 0.96 1.24 2.28 1.78 -36.45%
  QoQ % -10.00% -9.91% 15.63% -22.58% -45.61% 28.09% -
  Horiz. % 50.56% 56.18% 62.36% 53.93% 69.66% 128.09% 100.00%
P/NAPS 0.95 1.03 0.97 1.30 0.83 0.64 0.47 59.66%
  QoQ % -7.77% 6.19% -25.38% 56.63% 29.69% 36.17% -
  Horiz. % 202.13% 219.15% 206.38% 276.60% 176.60% 136.17% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers