Highlights

[BSTEAD] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     1,400.00%    YoY -     -97.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,237,400 9,522,800 7,851,400 8,199,800 10,176,000 9,842,400 9,709,800 -0.83%
  YoY % -3.00% 21.29% -4.25% -19.42% 3.39% 1.37% -
  Horiz. % 95.13% 98.07% 80.86% 84.45% 104.80% 101.37% 100.00%
PBT 181,400 466,800 754,800 305,600 486,400 536,000 604,600 -18.17%
  YoY % -61.14% -38.16% 146.99% -37.17% -9.25% -11.35% -
  Horiz. % 30.00% 77.21% 124.84% 50.55% 80.45% 88.65% 100.00%
Tax -107,800 -131,000 -133,000 -117,800 -168,200 -118,400 -115,200 -1.10%
  YoY % 17.71% 1.50% -12.90% 29.96% -42.06% -2.78% -
  Horiz. % 93.58% 113.72% 115.45% 102.26% 146.01% 102.78% 100.00%
NP 73,600 335,800 621,800 187,800 318,200 417,600 489,400 -27.07%
  YoY % -78.08% -46.00% 231.10% -40.98% -23.80% -14.67% -
  Horiz. % 15.04% 68.61% 127.05% 38.37% 65.02% 85.33% 100.00%
NP to SH -43,000 127,000 408,600 6,000 224,000 322,200 376,600 -
  YoY % -133.86% -68.92% 6,710.00% -97.32% -30.48% -14.45% -
  Horiz. % -11.42% 33.72% 108.50% 1.59% 59.48% 85.55% 100.00%
Tax Rate 59.43 % 28.06 % 17.62 % 38.55 % 34.58 % 22.09 % 19.05 % 20.87%
  YoY % 111.80% 59.25% -54.29% 11.48% 56.54% 15.96% -
  Horiz. % 311.97% 147.30% 92.49% 202.36% 181.52% 115.96% 100.00%
Total Cost 9,163,800 9,187,000 7,229,600 8,012,000 9,857,800 9,424,800 9,220,400 -0.10%
  YoY % -0.25% 27.07% -9.77% -18.72% 4.59% 2.22% -
  Horiz. % 99.39% 99.64% 78.41% 86.89% 106.91% 102.22% 100.00%
Net Worth 6,040,460 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4.83%
  YoY % 6.81% -28.54% 35.16% 7.64% 16.39% 2.72% -
  Horiz. % 132.76% 124.30% 173.94% 128.69% 119.56% 102.72% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 141,890 222,970 298,006 206,896 310,249 310,205 310,214 -12.22%
  YoY % -36.36% -25.18% 44.04% -33.31% 0.01% -0.00% -
  Horiz. % 45.74% 71.88% 96.06% 66.69% 100.01% 100.00% 100.00%
Div Payout % - % 175.57 % 72.93 % 3,448.28 % 138.50 % 96.28 % 82.37 % -
  YoY % 0.00% 140.74% -97.89% 2,389.73% 43.85% 16.89% -
  Horiz. % 0.00% 213.15% 88.54% 4,186.33% 168.14% 116.89% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 6,040,460 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4.83%
  YoY % 6.81% -28.54% 35.16% 7.64% 16.39% 2.72% -
  Horiz. % 132.76% 124.30% 173.94% 128.69% 119.56% 102.72% 100.00%
NOSH 2,027,000 2,027,000 1,655,591 1,034,482 1,034,164 1,034,017 1,034,047 11.87%
  YoY % 0.00% 22.43% 60.04% 0.03% 0.01% -0.00% -
  Horiz. % 196.03% 196.03% 160.11% 100.04% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.80 % 3.53 % 7.92 % 2.29 % 3.13 % 4.24 % 5.04 % -26.41%
  YoY % -77.34% -55.43% 245.85% -26.84% -26.18% -15.87% -
  Horiz. % 15.87% 70.04% 157.14% 45.44% 62.10% 84.13% 100.00%
ROE -0.71 % 2.25 % 5.16 % 0.10 % 4.12 % 6.89 % 8.28 % -
  YoY % -131.56% -56.40% 5,060.00% -97.57% -40.20% -16.79% -
  Horiz. % -8.57% 27.17% 62.32% 1.21% 49.76% 83.21% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 455.72 469.80 474.24 792.65 983.98 951.86 939.01 -11.35%
  YoY % -3.00% -0.94% -40.17% -19.44% 3.37% 1.37% -
  Horiz. % 48.53% 50.03% 50.50% 84.41% 104.79% 101.37% 100.00%
EPS -2.12 6.26 24.68 0.58 21.66 31.16 36.42 -
  YoY % -133.87% -74.64% 4,155.17% -97.32% -30.49% -14.44% -
  Horiz. % -5.82% 17.19% 67.76% 1.59% 59.47% 85.56% 100.00%
DPS 7.00 11.00 18.00 20.00 30.00 30.00 30.00 -21.53%
  YoY % -36.36% -38.89% -10.00% -33.33% 0.00% 0.00% -
  Horiz. % 23.33% 36.67% 60.00% 66.67% 100.00% 100.00% 100.00%
NAPS 2.9800 2.7900 4.7800 5.6600 5.2600 4.5200 4.4000 -6.29%
  YoY % 6.81% -41.63% -15.55% 7.60% 16.37% 2.73% -
  Horiz. % 67.73% 63.41% 108.64% 128.64% 119.55% 102.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 455.72 469.80 387.34 404.53 502.02 485.56 479.02 -0.83%
  YoY % -3.00% 21.29% -4.25% -19.42% 3.39% 1.37% -
  Horiz. % 95.14% 98.08% 80.86% 84.45% 104.80% 101.37% 100.00%
EPS -2.12 6.26 20.16 0.30 11.05 15.90 18.58 -
  YoY % -133.87% -68.95% 6,620.00% -97.29% -30.50% -14.42% -
  Horiz. % -11.41% 33.69% 108.50% 1.61% 59.47% 85.58% 100.00%
DPS 7.00 11.00 14.70 10.21 15.31 15.30 15.30 -12.21%
  YoY % -36.36% -25.17% 43.98% -33.31% 0.07% 0.00% -
  Horiz. % 45.75% 71.90% 96.08% 66.73% 100.07% 100.00% 100.00%
NAPS 2.9800 2.7900 3.9042 2.8886 2.6836 2.3058 2.2446 4.83%
  YoY % 6.81% -28.54% 35.16% 7.64% 16.38% 2.73% -
  Horiz. % 132.76% 124.30% 173.94% 128.69% 119.56% 102.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.4600 2.6300 2.7100 4.1500 5.1700 5.2400 5.3200 -
P/RPS 0.54 0.56 0.57 0.52 0.53 0.55 0.57 -0.90%
  YoY % -3.57% -1.75% 9.62% -1.89% -3.64% -3.51% -
  Horiz. % 94.74% 98.25% 100.00% 91.23% 92.98% 96.49% 100.00%
P/EPS -115.96 41.98 10.98 715.52 23.87 16.82 14.61 -
  YoY % -376.23% 282.33% -98.47% 2,897.57% 41.91% 15.13% -
  Horiz. % -793.70% 287.34% 75.15% 4,897.47% 163.38% 115.13% 100.00%
EY -0.86 2.38 9.11 0.14 4.19 5.95 6.85 -
  YoY % -136.13% -73.87% 6,407.14% -96.66% -29.58% -13.14% -
  Horiz. % -12.55% 34.74% 132.99% 2.04% 61.17% 86.86% 100.00%
DY 2.85 4.18 6.64 4.82 5.80 5.73 5.64 -10.75%
  YoY % -31.82% -37.05% 37.76% -16.90% 1.22% 1.60% -
  Horiz. % 50.53% 74.11% 117.73% 85.46% 102.84% 101.60% 100.00%
P/NAPS 0.83 0.94 0.57 0.73 0.98 1.16 1.21 -6.09%
  YoY % -11.70% 64.91% -21.92% -25.51% -15.52% -4.13% -
  Horiz. % 68.60% 77.69% 47.11% 60.33% 80.99% 95.87% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 -
Price 2.0000 2.7000 2.2500 4.1000 5.1300 5.2400 5.4300 -
P/RPS 0.44 0.57 0.47 0.52 0.52 0.55 0.58 -4.50%
  YoY % -22.81% 21.28% -9.62% 0.00% -5.45% -5.17% -
  Horiz. % 75.86% 98.28% 81.03% 89.66% 89.66% 94.83% 100.00%
P/EPS -94.28 43.09 9.12 706.90 23.68 16.82 14.91 -
  YoY % -318.80% 372.48% -98.71% 2,885.22% 40.78% 12.81% -
  Horiz. % -632.33% 289.00% 61.17% 4,741.11% 158.82% 112.81% 100.00%
EY -1.06 2.32 10.97 0.14 4.22 5.95 6.71 -
  YoY % -145.69% -78.85% 7,735.71% -96.68% -29.08% -11.33% -
  Horiz. % -15.80% 34.58% 163.49% 2.09% 62.89% 88.67% 100.00%
DY 3.50 4.07 8.00 4.88 5.85 5.73 5.52 -7.31%
  YoY % -14.00% -49.12% 63.93% -16.58% 2.09% 3.80% -
  Horiz. % 63.41% 73.73% 144.93% 88.41% 105.98% 103.80% 100.00%
P/NAPS 0.67 0.97 0.47 0.72 0.98 1.16 1.23 -9.62%
  YoY % -30.93% 106.38% -34.72% -26.53% -15.52% -5.69% -
  Horiz. % 54.47% 78.86% 38.21% 58.54% 79.67% 94.31% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

203  310  570  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 KNM 0.245+0.015 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.580.00 
 TFP 0.110.00 
 VIS 1.59+0.22 
 SERBADK 0.335+0.005 
 VS 1.66-0.04 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS