Highlights

[BSTEAD] QoQ TTM Result on 2019-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     10.43%    YoY -     -218.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 10,088,100 10,333,900 10,810,200 10,618,500 10,448,100 10,186,400 9,948,500 0.93%
  QoQ % -2.38% -4.41% 1.81% 1.63% 2.57% 2.39% -
  Horiz. % 101.40% 103.87% 108.66% 106.73% 105.02% 102.39% 100.00%
PBT -1,440,600 -1,335,800 -528,400 -308,200 -406,700 -387,900 395,000 -
  QoQ % -7.85% -152.80% -71.45% 24.22% -4.85% -198.20% -
  Horiz. % -364.71% -338.18% -133.77% -78.03% -102.96% -98.20% 100.00%
Tax -32,700 -50,500 -128,600 -121,200 -108,100 -100,200 -144,100 -62.76%
  QoQ % 35.25% 60.73% -6.11% -12.12% -7.88% 30.46% -
  Horiz. % 22.69% 35.05% 89.24% 84.11% 75.02% 69.54% 100.00%
NP -1,473,300 -1,386,300 -657,000 -429,400 -514,800 -488,100 250,900 -
  QoQ % -6.28% -111.00% -53.00% 16.59% -5.47% -294.54% -
  Horiz. % -587.21% -552.53% -261.86% -171.14% -205.18% -194.54% 100.00%
NP to SH -1,329,500 -1,278,800 -608,100 -445,800 -497,700 -469,200 71,900 -
  QoQ % -3.96% -110.29% -36.41% 10.43% -6.07% -752.57% -
  Horiz. % -1,849.10% -1,778.58% -845.76% -620.03% -692.21% -652.57% 100.00%
Tax Rate - % - % - % - % - % - % 36.48 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 11,561,400 11,720,200 11,467,200 11,047,900 10,962,900 10,674,500 9,697,600 12.42%
  QoQ % -1.35% 2.21% 3.80% 0.78% 2.70% 10.07% -
  Horiz. % 119.22% 120.86% 118.25% 113.92% 113.05% 110.07% 100.00%
Net Worth 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 30,405 50,675 101,350 152,025 -
  QoQ % 0.00% 0.00% 0.00% -40.00% -50.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 20.00% 33.33% 66.67% 100.00%
Div Payout % - % - % - % - % - % - % 211.44 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -14.60 % -13.42 % -6.08 % -4.04 % -4.93 % -4.79 % 2.52 % -
  QoQ % -8.79% -120.72% -50.50% 18.05% -2.92% -290.08% -
  Horiz. % -579.37% -532.54% -241.27% -160.32% -195.63% -190.08% 100.00%
ROE -37.06 % -34.10 % -11.58 % -8.24 % -9.27 % -8.73 % 1.19 % -
  QoQ % -8.68% -194.47% -40.53% 11.11% -6.19% -833.61% -
  Horiz. % -3,114.29% -2,865.55% -973.11% -692.44% -778.99% -733.61% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 497.69 509.81 533.31 523.85 515.45 502.54 490.80 0.93%
  QoQ % -2.38% -4.41% 1.81% 1.63% 2.57% 2.39% -
  Horiz. % 101.40% 103.87% 108.66% 106.73% 105.02% 102.39% 100.00%
EPS -65.59 -63.09 -30.00 -21.99 -24.55 -23.15 3.55 -
  QoQ % -3.96% -110.30% -36.43% 10.43% -6.05% -752.11% -
  Horiz. % -1,847.61% -1,777.18% -845.07% -619.44% -691.55% -652.11% 100.00%
DPS 0.00 0.00 0.00 1.50 2.50 5.00 7.50 -
  QoQ % 0.00% 0.00% 0.00% -40.00% -50.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 20.00% 33.33% 66.67% 100.00%
NAPS 1.7700 1.8500 2.5900 2.6700 2.6500 2.6500 2.9900 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 497.69 509.81 533.31 523.85 515.45 502.54 490.80 0.93%
  QoQ % -2.38% -4.41% 1.81% 1.63% 2.57% 2.39% -
  Horiz. % 101.40% 103.87% 108.66% 106.73% 105.02% 102.39% 100.00%
EPS -65.59 -63.09 -30.00 -21.99 -24.55 -23.15 3.55 -
  QoQ % -3.96% -110.30% -36.43% 10.43% -6.05% -752.11% -
  Horiz. % -1,847.61% -1,777.18% -845.07% -619.44% -691.55% -652.11% 100.00%
DPS 0.00 0.00 0.00 1.50 2.50 5.00 7.50 -
  QoQ % 0.00% 0.00% 0.00% -40.00% -50.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 20.00% 33.33% 66.67% 100.00%
NAPS 1.7700 1.8500 2.5900 2.6700 2.6500 2.6500 2.9900 -29.48%
  QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% -
  Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4200 0.9500 1.0100 1.0900 1.2700 1.4100 1.9100 -
P/RPS 0.08 0.19 0.19 0.21 0.25 0.28 0.39 -65.18%
  QoQ % -57.89% 0.00% -9.52% -16.00% -10.71% -28.21% -
  Horiz. % 20.51% 48.72% 48.72% 53.85% 64.10% 71.79% 100.00%
P/EPS -0.64 -1.51 -3.37 -4.96 -5.17 -6.09 53.85 -
  QoQ % 57.62% 55.19% 32.06% 4.06% 15.11% -111.31% -
  Horiz. % -1.19% -2.80% -6.26% -9.21% -9.60% -11.31% 100.00%
EY -156.17 -66.41 -29.70 -20.18 -19.33 -16.42 1.86 -
  QoQ % -135.16% -123.60% -47.18% -4.40% -17.72% -982.80% -
  Horiz. % -8,396.24% -3,570.43% -1,596.77% -1,084.95% -1,039.25% -882.80% 100.00%
DY 0.00 0.00 0.00 1.38 1.97 3.55 3.93 -
  QoQ % 0.00% 0.00% 0.00% -29.95% -44.51% -9.67% -
  Horiz. % 0.00% 0.00% 0.00% 35.11% 50.13% 90.33% 100.00%
P/NAPS 0.24 0.51 0.39 0.41 0.48 0.53 0.64 -47.97%
  QoQ % -52.94% 30.77% -4.88% -14.58% -9.43% -17.19% -
  Horiz. % 37.50% 79.69% 60.94% 64.06% 75.00% 82.81% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 28/02/20 29/11/19 28/08/19 30/05/19 28/02/19 30/11/18 -
Price 0.6600 0.8000 0.9650 1.0100 1.1100 1.4500 1.4800 -
P/RPS 0.13 0.16 0.18 0.19 0.22 0.29 0.30 -42.71%
  QoQ % -18.75% -11.11% -5.26% -13.64% -24.14% -3.33% -
  Horiz. % 43.33% 53.33% 60.00% 63.33% 73.33% 96.67% 100.00%
P/EPS -1.01 -1.27 -3.22 -4.59 -4.52 -6.26 41.72 -
  QoQ % 20.47% 60.56% 29.85% -1.55% 27.80% -115.00% -
  Horiz. % -2.42% -3.04% -7.72% -11.00% -10.83% -15.00% 100.00%
EY -99.38 -78.86 -31.09 -21.78 -22.12 -15.96 2.40 -
  QoQ % -26.02% -153.65% -42.75% 1.54% -38.60% -765.00% -
  Horiz. % -4,140.83% -3,285.83% -1,295.42% -907.50% -921.67% -665.00% 100.00%
DY 0.00 0.00 0.00 1.49 2.25 3.45 5.07 -
  QoQ % 0.00% 0.00% 0.00% -33.78% -34.78% -31.95% -
  Horiz. % 0.00% 0.00% 0.00% 29.39% 44.38% 68.05% 100.00%
P/NAPS 0.37 0.43 0.37 0.38 0.42 0.55 0.49 -17.06%
  QoQ % -13.95% 16.22% -2.63% -9.52% -23.64% 12.24% -
  Horiz. % 75.51% 87.76% 75.51% 77.55% 85.71% 112.24% 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.
 


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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS