Highlights

[BSTEAD] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     25.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,186,400 10,020,100 8,371,300 8,662,500 10,608,200 11,212,000 10,211,100 -0.04%
  YoY % 1.66% 19.70% -3.36% -18.34% -5.39% 9.80% -
  Horiz. % 99.76% 98.13% 81.98% 84.83% 103.89% 109.80% 100.00%
PBT -387,900 1,117,000 740,400 269,200 685,700 707,700 619,200 -
  YoY % -134.73% 50.86% 175.04% -60.74% -3.11% 14.29% -
  Horiz. % -62.65% 180.39% 119.57% 43.48% 110.74% 114.29% 100.00%
Tax -100,200 -193,700 -151,300 -129,800 -152,400 -147,900 -101,500 -0.21%
  YoY % 48.27% -28.02% -16.56% 14.83% -3.04% -45.71% -
  Horiz. % 98.72% 190.84% 149.06% 127.88% 150.15% 145.71% 100.00%
NP -488,100 923,300 589,100 139,400 533,300 559,800 517,700 -
  YoY % -152.86% 56.73% 322.60% -73.86% -4.73% 8.13% -
  Horiz. % -94.28% 178.35% 113.79% 26.93% 103.01% 108.13% 100.00%
NP to SH -469,200 462,000 369,000 13,200 408,200 478,800 416,700 -
  YoY % -201.56% 25.20% 2,695.45% -96.77% -14.75% 14.90% -
  Horiz. % -112.60% 110.87% 88.55% 3.17% 97.96% 114.90% 100.00%
Tax Rate - % 17.34 % 20.43 % 48.22 % 22.23 % 20.90 % 16.39 % -
  YoY % 0.00% -15.12% -57.63% 116.91% 6.36% 27.52% -
  Horiz. % 0.00% 105.80% 124.65% 294.20% 135.63% 127.52% 100.00%
Total Cost 10,674,500 9,096,800 7,782,200 8,523,100 10,074,900 10,652,200 9,693,400 1.62%
  YoY % 17.34% 16.89% -8.69% -15.40% -5.42% 9.89% -
  Horiz. % 110.12% 93.85% 80.28% 87.93% 103.94% 109.89% 100.00%
Net Worth 5,370,972 5,918,840 6,891,800 5,733,750 5,884,616 5,232,673 4,654,132 2.42%
  YoY % -9.26% -14.12% 20.20% -2.56% 12.46% 12.43% -
  Horiz. % 115.40% 127.17% 148.08% 123.20% 126.44% 112.43% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 101,339 222,970 354,725 206,250 268,892 310,237 336,131 -18.11%
  YoY % -54.55% -37.14% 71.99% -23.30% -13.33% -7.70% -
  Horiz. % 30.15% 66.33% 105.53% 61.36% 80.00% 92.30% 100.00%
Div Payout % - % 48.26 % 96.13 % 1,562.50 % 65.87 % 64.79 % 80.67 % -
  YoY % 0.00% -49.80% -93.85% 2,272.10% 1.67% -19.69% -
  Horiz. % 0.00% 59.82% 119.16% 1,936.90% 81.65% 80.31% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,370,972 5,918,840 6,891,800 5,733,750 5,884,616 5,232,673 4,654,132 2.42%
  YoY % -9.26% -14.12% 20.20% -2.56% 12.46% 12.43% -
  Horiz. % 115.40% 127.17% 148.08% 123.20% 126.44% 112.43% 100.00%
NOSH 2,026,781 2,027,000 2,027,000 1,031,250 1,034,203 1,034,288 1,034,251 11.86%
  YoY % -0.01% 0.00% 96.56% -0.29% -0.01% 0.00% -
  Horiz. % 195.97% 195.99% 195.99% 99.71% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.79 % 9.21 % 7.04 % 1.61 % 5.03 % 4.99 % 5.07 % -
  YoY % -152.01% 30.82% 337.27% -67.99% 0.80% -1.58% -
  Horiz. % -94.48% 181.66% 138.86% 31.76% 99.21% 98.42% 100.00%
ROE -8.74 % 7.81 % 5.35 % 0.23 % 6.94 % 9.15 % 8.95 % -
  YoY % -211.91% 45.98% 2,226.09% -96.69% -24.15% 2.23% -
  Horiz. % -97.65% 87.26% 59.78% 2.57% 77.54% 102.23% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 502.59 494.33 412.99 840.00 1,025.74 1,084.20 987.29 -10.64%
  YoY % 1.67% 19.70% -50.83% -18.11% -5.39% 9.82% -
  Horiz. % 50.91% 50.07% 41.83% 85.08% 103.89% 109.82% 100.00%
EPS -23.15 22.79 20.03 1.28 39.47 46.30 40.29 -
  YoY % -201.58% 13.78% 1,464.84% -96.76% -14.75% 14.92% -
  Horiz. % -57.46% 56.56% 49.71% 3.18% 97.96% 114.92% 100.00%
DPS 5.00 11.00 17.50 20.00 26.00 30.00 32.50 -26.79%
  YoY % -54.55% -37.14% -12.50% -23.08% -13.33% -7.69% -
  Horiz. % 15.38% 33.85% 53.85% 61.54% 80.00% 92.31% 100.00%
NAPS 2.6500 2.9200 3.4000 5.5600 5.6900 5.0600 4.5000 -8.44%
  YoY % -9.25% -14.12% -38.85% -2.28% 12.45% 12.44% -
  Horiz. % 58.89% 64.89% 75.56% 123.56% 126.44% 112.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 502.54 494.33 412.99 427.36 523.34 553.13 503.75 -0.04%
  YoY % 1.66% 19.70% -3.36% -18.34% -5.39% 9.80% -
  Horiz. % 99.76% 98.13% 81.98% 84.84% 103.89% 109.80% 100.00%
EPS -23.15 22.79 20.03 0.65 20.14 23.62 20.56 -
  YoY % -201.58% 13.78% 2,981.54% -96.77% -14.73% 14.88% -
  Horiz. % -112.60% 110.85% 97.42% 3.16% 97.96% 114.88% 100.00%
DPS 5.00 11.00 17.50 10.18 13.27 15.31 16.58 -18.10%
  YoY % -54.55% -37.14% 71.91% -23.29% -13.32% -7.66% -
  Horiz. % 30.16% 66.34% 105.55% 61.40% 80.04% 92.34% 100.00%
NAPS 2.6497 2.9200 3.4000 2.8287 2.9031 2.5815 2.2961 2.41%
  YoY % -9.26% -14.12% 20.20% -2.56% 12.46% 12.43% -
  Horiz. % 115.40% 127.17% 148.08% 123.20% 126.44% 112.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.4100 2.8900 2.6700 4.3000 4.8200 5.6200 5.2000 -
P/RPS 0.28 0.58 0.65 0.51 0.47 0.52 0.53 -10.08%
  YoY % -51.72% -10.77% 27.45% 8.51% -9.62% -1.89% -
  Horiz. % 52.83% 109.43% 122.64% 96.23% 88.68% 98.11% 100.00%
P/EPS -6.09 12.68 14.67 335.94 12.21 12.14 12.91 -
  YoY % -148.03% -13.57% -95.63% 2,651.35% 0.58% -5.96% -
  Horiz. % -47.17% 98.22% 113.63% 2,602.17% 94.58% 94.04% 100.00%
EY -16.42 7.89 6.82 0.30 8.19 8.24 7.75 -
  YoY % -308.11% 15.69% 2,173.33% -96.34% -0.61% 6.32% -
  Horiz. % -211.87% 101.81% 88.00% 3.87% 105.68% 106.32% 100.00%
DY 3.55 3.81 6.55 4.65 5.39 5.34 6.25 -8.99%
  YoY % -6.82% -41.83% 40.86% -13.73% 0.94% -14.56% -
  Horiz. % 56.80% 60.96% 104.80% 74.40% 86.24% 85.44% 100.00%
P/NAPS 0.53 0.99 0.79 0.77 0.85 1.11 1.16 -12.23%
  YoY % -46.46% 25.32% 2.60% -9.41% -23.42% -4.31% -
  Horiz. % 45.69% 85.34% 68.10% 66.38% 73.28% 95.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 -
Price 1.4500 2.7800 2.8300 4.0800 4.6500 5.3600 4.7000 -
P/RPS 0.29 0.56 0.69 0.49 0.45 0.49 0.48 -8.05%
  YoY % -48.21% -18.84% 40.82% 8.89% -8.16% 2.08% -
  Horiz. % 60.42% 116.67% 143.75% 102.08% 93.75% 102.08% 100.00%
P/EPS -6.26 12.20 15.55 318.75 11.78 11.58 11.67 -
  YoY % -151.31% -21.54% -95.12% 2,605.86% 1.73% -0.77% -
  Horiz. % -53.64% 104.54% 133.25% 2,731.36% 100.94% 99.23% 100.00%
EY -15.97 8.20 6.43 0.31 8.49 8.64 8.57 -
  YoY % -294.76% 27.53% 1,974.19% -96.35% -1.74% 0.82% -
  Horiz. % -186.35% 95.68% 75.03% 3.62% 99.07% 100.82% 100.00%
DY 3.45 3.96 6.18 4.90 5.59 5.60 6.91 -10.93%
  YoY % -12.88% -35.92% 26.12% -12.34% -0.18% -18.96% -
  Horiz. % 49.93% 57.31% 89.44% 70.91% 80.90% 81.04% 100.00%
P/NAPS 0.55 0.95 0.83 0.73 0.82 1.06 1.04 -10.07%
  YoY % -42.11% 14.46% 13.70% -10.98% -22.64% 1.92% -
  Horiz. % 52.88% 91.35% 79.81% 70.19% 78.85% 101.92% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers