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 - 2,027,000
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers