Highlights

[BSTEAD] QoQ TTM Result on 2018-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     0.41%    YoY -     17.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,186,400 9,948,500 9,877,400 9,889,900 10,020,100 9,655,500 9,207,000 6.95%
  QoQ % 2.39% 0.72% -0.13% -1.30% 3.78% 4.87% -
  Horiz. % 110.64% 108.05% 107.28% 107.42% 108.83% 104.87% 100.00%
PBT -387,900 395,000 974,300 1,115,700 1,117,000 1,137,700 615,000 -
  QoQ % -198.20% -59.46% -12.67% -0.12% -1.82% 84.99% -
  Horiz. % -63.07% 64.23% 158.42% 181.41% 181.63% 184.99% 100.00%
Tax -100,200 -144,100 -182,100 -195,200 -193,700 -203,500 -168,900 -29.33%
  QoQ % 30.46% 20.87% 6.71% -0.77% 4.82% -20.49% -
  Horiz. % 59.33% 85.32% 107.82% 115.57% 114.68% 120.49% 100.00%
NP -488,100 250,900 792,200 920,500 923,300 934,200 446,100 -
  QoQ % -294.54% -68.33% -13.94% -0.30% -1.17% 109.41% -
  Horiz. % -109.41% 56.24% 177.58% 206.34% 206.97% 209.41% 100.00%
NP to SH -469,200 71,900 377,000 463,900 462,000 496,600 228,200 -
  QoQ % -752.57% -80.93% -18.73% 0.41% -6.97% 117.62% -
  Horiz. % -205.61% 31.51% 165.21% 203.29% 202.45% 217.62% 100.00%
Tax Rate - % 36.48 % 18.69 % 17.50 % 17.34 % 17.89 % 27.46 % -
  QoQ % 0.00% 95.18% 6.80% 0.92% -3.07% -34.85% -
  Horiz. % 0.00% 132.85% 68.06% 63.73% 63.15% 65.15% 100.00%
Total Cost 10,674,500 9,697,600 9,085,200 8,969,400 9,096,800 8,721,300 8,760,900 14.04%
  QoQ % 10.07% 6.74% 1.29% -1.40% 4.31% -0.45% -
  Horiz. % 121.84% 110.69% 103.70% 102.38% 103.83% 99.55% 100.00%
Net Worth 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 101,350 152,025 182,430 222,970 222,970 243,240 283,780 -49.57%
  QoQ % -33.33% -16.67% -18.18% 0.00% -8.33% -14.29% -
  Horiz. % 35.71% 53.57% 64.29% 78.57% 78.57% 85.71% 100.00%
Div Payout % - % 211.44 % 48.39 % 48.06 % 48.26 % 48.98 % 124.36 % -
  QoQ % 0.00% 336.95% 0.69% -0.41% -1.47% -60.61% -
  Horiz. % 0.00% 170.02% 38.91% 38.65% 38.81% 39.39% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 5,371,550 6,060,730 6,040,460 6,141,809 5,918,840 5,898,570 5,655,329 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.79 % 2.52 % 8.02 % 9.31 % 9.21 % 9.68 % 4.85 % -
  QoQ % -290.08% -68.58% -13.86% 1.09% -4.86% 99.59% -
  Horiz. % -98.76% 51.96% 165.36% 191.96% 189.90% 199.59% 100.00%
ROE -8.73 % 1.19 % 6.24 % 7.55 % 7.81 % 8.42 % 4.04 % -
  QoQ % -833.61% -80.93% -17.35% -3.33% -7.24% 108.42% -
  Horiz. % -216.09% 29.46% 154.46% 186.88% 193.32% 208.42% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 502.54 490.80 487.29 487.91 494.33 476.34 454.22 6.95%
  QoQ % 2.39% 0.72% -0.13% -1.30% 3.78% 4.87% -
  Horiz. % 110.64% 108.05% 107.28% 107.42% 108.83% 104.87% 100.00%
EPS -23.15 3.55 18.60 22.89 22.79 24.50 11.26 -
  QoQ % -752.11% -80.91% -18.74% 0.44% -6.98% 117.58% -
  Horiz. % -205.60% 31.53% 165.19% 203.29% 202.40% 217.58% 100.00%
DPS 5.00 7.50 9.00 11.00 11.00 12.00 14.00 -49.57%
  QoQ % -33.33% -16.67% -18.18% 0.00% -8.33% -14.29% -
  Horiz. % 35.71% 53.57% 64.29% 78.57% 78.57% 85.71% 100.00%
NAPS 2.6500 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 502.54 490.80 487.29 487.91 494.33 476.34 454.22 6.95%
  QoQ % 2.39% 0.72% -0.13% -1.30% 3.78% 4.87% -
  Horiz. % 110.64% 108.05% 107.28% 107.42% 108.83% 104.87% 100.00%
EPS -23.15 3.55 18.60 22.89 22.79 24.50 11.26 -
  QoQ % -752.11% -80.91% -18.74% 0.44% -6.98% 117.58% -
  Horiz. % -205.60% 31.53% 165.19% 203.29% 202.40% 217.58% 100.00%
DPS 5.00 7.50 9.00 11.00 11.00 12.00 14.00 -49.57%
  QoQ % -33.33% -16.67% -18.18% 0.00% -8.33% -14.29% -
  Horiz. % 35.71% 53.57% 64.29% 78.57% 78.57% 85.71% 100.00%
NAPS 2.6500 2.9900 2.9800 3.0300 2.9200 2.9100 2.7900 -3.36%
  QoQ % -11.37% 0.34% -1.65% 3.77% 0.34% 4.30% -
  Horiz. % 94.98% 107.17% 106.81% 108.60% 104.66% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.4100 1.9100 2.4600 2.5400 2.8900 2.9300 2.6300 -
P/RPS 0.28 0.39 0.50 0.52 0.58 0.62 0.58 -38.38%
  QoQ % -28.21% -22.00% -3.85% -10.34% -6.45% 6.90% -
  Horiz. % 48.28% 67.24% 86.21% 89.66% 100.00% 106.90% 100.00%
P/EPS -6.09 53.85 13.23 11.10 12.68 11.96 23.36 -
  QoQ % -111.31% 307.03% 19.19% -12.46% 6.02% -48.80% -
  Horiz. % -26.07% 230.52% 56.64% 47.52% 54.28% 51.20% 100.00%
EY -16.42 1.86 7.56 9.01 7.89 8.36 4.28 -
  QoQ % -982.80% -75.40% -16.09% 14.20% -5.62% 95.33% -
  Horiz. % -383.64% 43.46% 176.64% 210.51% 184.35% 195.33% 100.00%
DY 3.55 3.93 3.66 4.33 3.81 4.10 5.32 -23.58%
  QoQ % -9.67% 7.38% -15.47% 13.65% -7.07% -22.93% -
  Horiz. % 66.73% 73.87% 68.80% 81.39% 71.62% 77.07% 100.00%
P/NAPS 0.53 0.64 0.83 0.84 0.99 1.01 0.94 -31.68%
  QoQ % -17.19% -22.89% -1.19% -15.15% -1.98% 7.45% -
  Horiz. % 56.38% 68.09% 88.30% 89.36% 105.32% 107.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.4500 1.4800 2.0000 2.4200 2.7800 3.0000 2.7000 -
P/RPS 0.29 0.30 0.41 0.50 0.56 0.63 0.59 -37.64%
  QoQ % -3.33% -26.83% -18.00% -10.71% -11.11% 6.78% -
  Horiz. % 49.15% 50.85% 69.49% 84.75% 94.92% 106.78% 100.00%
P/EPS -6.26 41.72 10.75 10.57 12.20 12.25 23.98 -
  QoQ % -115.00% 288.09% 1.70% -13.36% -0.41% -48.92% -
  Horiz. % -26.11% 173.98% 44.83% 44.08% 50.88% 51.08% 100.00%
EY -15.96 2.40 9.30 9.46 8.20 8.17 4.17 -
  QoQ % -765.00% -74.19% -1.69% 15.37% 0.37% 95.92% -
  Horiz. % -382.73% 57.55% 223.02% 226.86% 196.64% 195.92% 100.00%
DY 3.45 5.07 4.50 4.55 3.96 4.00 5.19 -23.78%
  QoQ % -31.95% 12.67% -1.10% 14.90% -1.00% -22.93% -
  Horiz. % 66.47% 97.69% 86.71% 87.67% 76.30% 77.07% 100.00%
P/NAPS 0.55 0.49 0.67 0.80 0.95 1.03 0.97 -31.42%
  QoQ % 12.24% -26.87% -16.25% -15.79% -7.77% 6.19% -
  Horiz. % 56.70% 50.52% 69.07% 82.47% 97.94% 106.19% 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.
 


 

192  414  489  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.06-0.01 
 BARAKAH 0.07-0.015 
 VC-PA 0.065-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.01 
 IMPIANA 0.04-0.005 
 PHB 0.0250.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
Partners & Brokers