Highlights

[BSTEAD] QoQ TTM Result on 2018-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -18.73%    YoY -     65.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 10,448,100 10,186,400 9,948,500 9,877,400 9,889,900 10,020,100 9,655,500 5.41%
  QoQ % 2.57% 2.39% 0.72% -0.13% -1.30% 3.78% -
  Horiz. % 108.21% 105.50% 103.03% 102.30% 102.43% 103.78% 100.00%
PBT -406,700 -387,900 395,000 974,300 1,115,700 1,117,000 1,137,700 -
  QoQ % -4.85% -198.20% -59.46% -12.67% -0.12% -1.82% -
  Horiz. % -35.75% -34.10% 34.72% 85.64% 98.07% 98.18% 100.00%
Tax -108,100 -100,200 -144,100 -182,100 -195,200 -193,700 -203,500 -34.43%
  QoQ % -7.88% 30.46% 20.87% 6.71% -0.77% 4.82% -
  Horiz. % 53.12% 49.24% 70.81% 89.48% 95.92% 95.18% 100.00%
NP -514,800 -488,100 250,900 792,200 920,500 923,300 934,200 -
  QoQ % -5.47% -294.54% -68.33% -13.94% -0.30% -1.17% -
  Horiz. % -55.11% -52.25% 26.86% 84.80% 98.53% 98.83% 100.00%
NP to SH -497,700 -469,200 71,900 377,000 463,900 462,000 496,600 -
  QoQ % -6.07% -752.57% -80.93% -18.73% 0.41% -6.97% -
  Horiz. % -100.22% -94.48% 14.48% 75.92% 93.42% 93.03% 100.00%
Tax Rate - % - % 36.48 % 18.69 % 17.50 % 17.34 % 17.89 % -
  QoQ % 0.00% 0.00% 95.18% 6.80% 0.92% -3.07% -
  Horiz. % 0.00% 0.00% 203.91% 104.47% 97.82% 96.93% 100.00%
Total Cost 10,962,900 10,674,500 9,697,600 9,085,200 8,969,400 9,096,800 8,721,300 16.49%
  QoQ % 2.70% 10.07% 6.74% 1.29% -1.40% 4.31% -
  Horiz. % 125.70% 122.40% 111.19% 104.17% 102.84% 104.31% 100.00%
Net Worth 5,371,550 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 -6.05%
  QoQ % 0.00% -11.37% 0.34% -1.65% 3.77% 0.34% -
  Horiz. % 91.07% 91.07% 102.75% 102.41% 104.12% 100.34% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 50,675 101,350 152,025 182,430 222,970 222,970 243,240 -64.89%
  QoQ % -50.00% -33.33% -16.67% -18.18% 0.00% -8.33% -
  Horiz. % 20.83% 41.67% 62.50% 75.00% 91.67% 91.67% 100.00%
Div Payout % - % - % 211.44 % 48.39 % 48.06 % 48.26 % 48.98 % -
  QoQ % 0.00% 0.00% 336.95% 0.69% -0.41% -1.47% -
  Horiz. % 0.00% 0.00% 431.69% 98.80% 98.12% 98.53% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 5,371,550 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 -6.05%
  QoQ % 0.00% -11.37% 0.34% -1.65% 3.77% 0.34% -
  Horiz. % 91.07% 91.07% 102.75% 102.41% 104.12% 100.34% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -4.93 % -4.79 % 2.52 % 8.02 % 9.31 % 9.21 % 9.68 % -
  QoQ % -2.92% -290.08% -68.58% -13.86% 1.09% -4.86% -
  Horiz. % -50.93% -49.48% 26.03% 82.85% 96.18% 95.14% 100.00%
ROE -9.27 % -8.73 % 1.19 % 6.24 % 7.55 % 7.81 % 8.42 % -
  QoQ % -6.19% -833.61% -80.93% -17.35% -3.33% -7.24% -
  Horiz. % -110.10% -103.68% 14.13% 74.11% 89.67% 92.76% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 515.45 502.54 490.80 487.29 487.91 494.33 476.34 5.41%
  QoQ % 2.57% 2.39% 0.72% -0.13% -1.30% 3.78% -
  Horiz. % 108.21% 105.50% 103.04% 102.30% 102.43% 103.78% 100.00%
EPS -24.55 -23.15 3.55 18.60 22.89 22.79 24.50 -
  QoQ % -6.05% -752.11% -80.91% -18.74% 0.44% -6.98% -
  Horiz. % -100.20% -94.49% 14.49% 75.92% 93.43% 93.02% 100.00%
DPS 2.50 5.00 7.50 9.00 11.00 11.00 12.00 -64.89%
  QoQ % -50.00% -33.33% -16.67% -18.18% 0.00% -8.33% -
  Horiz. % 20.83% 41.67% 62.50% 75.00% 91.67% 91.67% 100.00%
NAPS 2.6500 2.6500 2.9900 2.9800 3.0300 2.9200 2.9100 -6.05%
  QoQ % 0.00% -11.37% 0.34% -1.65% 3.77% 0.34% -
  Horiz. % 91.07% 91.07% 102.75% 102.41% 104.12% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 515.45 502.54 490.80 487.29 487.91 494.33 476.34 5.41%
  QoQ % 2.57% 2.39% 0.72% -0.13% -1.30% 3.78% -
  Horiz. % 108.21% 105.50% 103.04% 102.30% 102.43% 103.78% 100.00%
EPS -24.55 -23.15 3.55 18.60 22.89 22.79 24.50 -
  QoQ % -6.05% -752.11% -80.91% -18.74% 0.44% -6.98% -
  Horiz. % -100.20% -94.49% 14.49% 75.92% 93.43% 93.02% 100.00%
DPS 2.50 5.00 7.50 9.00 11.00 11.00 12.00 -64.89%
  QoQ % -50.00% -33.33% -16.67% -18.18% 0.00% -8.33% -
  Horiz. % 20.83% 41.67% 62.50% 75.00% 91.67% 91.67% 100.00%
NAPS 2.6500 2.6500 2.9900 2.9800 3.0300 2.9200 2.9100 -6.05%
  QoQ % 0.00% -11.37% 0.34% -1.65% 3.77% 0.34% -
  Horiz. % 91.07% 91.07% 102.75% 102.41% 104.12% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2700 1.4100 1.9100 2.4600 2.5400 2.8900 2.9300 -
P/RPS 0.25 0.28 0.39 0.50 0.52 0.58 0.62 -45.45%
  QoQ % -10.71% -28.21% -22.00% -3.85% -10.34% -6.45% -
  Horiz. % 40.32% 45.16% 62.90% 80.65% 83.87% 93.55% 100.00%
P/EPS -5.17 -6.09 53.85 13.23 11.10 12.68 11.96 -
  QoQ % 15.11% -111.31% 307.03% 19.19% -12.46% 6.02% -
  Horiz. % -43.23% -50.92% 450.25% 110.62% 92.81% 106.02% 100.00%
EY -19.33 -16.42 1.86 7.56 9.01 7.89 8.36 -
  QoQ % -17.72% -982.80% -75.40% -16.09% 14.20% -5.62% -
  Horiz. % -231.22% -196.41% 22.25% 90.43% 107.78% 94.38% 100.00%
DY 1.97 3.55 3.93 3.66 4.33 3.81 4.10 -38.68%
  QoQ % -44.51% -9.67% 7.38% -15.47% 13.65% -7.07% -
  Horiz. % 48.05% 86.59% 95.85% 89.27% 105.61% 92.93% 100.00%
P/NAPS 0.48 0.53 0.64 0.83 0.84 0.99 1.01 -39.13%
  QoQ % -9.43% -17.19% -22.89% -1.19% -15.15% -1.98% -
  Horiz. % 47.52% 52.48% 63.37% 82.18% 83.17% 98.02% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 -
Price 1.1100 1.4500 1.4800 2.0000 2.4200 2.7800 3.0000 -
P/RPS 0.22 0.29 0.30 0.41 0.50 0.56 0.63 -50.44%
  QoQ % -24.14% -3.33% -26.83% -18.00% -10.71% -11.11% -
  Horiz. % 34.92% 46.03% 47.62% 65.08% 79.37% 88.89% 100.00%
P/EPS -4.52 -6.26 41.72 10.75 10.57 12.20 12.25 -
  QoQ % 27.80% -115.00% 288.09% 1.70% -13.36% -0.41% -
  Horiz. % -36.90% -51.10% 340.57% 87.76% 86.29% 99.59% 100.00%
EY -22.12 -15.96 2.40 9.30 9.46 8.20 8.17 -
  QoQ % -38.60% -765.00% -74.19% -1.69% 15.37% 0.37% -
  Horiz. % -270.75% -195.35% 29.38% 113.83% 115.79% 100.37% 100.00%
DY 2.25 3.45 5.07 4.50 4.55 3.96 4.00 -31.88%
  QoQ % -34.78% -31.95% 12.67% -1.10% 14.90% -1.00% -
  Horiz. % 56.25% 86.25% 126.75% 112.50% 113.75% 99.00% 100.00%
P/NAPS 0.42 0.55 0.49 0.67 0.80 0.95 1.03 -45.04%
  QoQ % -23.64% 12.24% -26.87% -16.25% -15.79% -7.77% -
  Horiz. % 40.78% 53.40% 47.57% 65.05% 77.67% 92.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS