Highlights

[BSTEAD] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     575.12%    YoY -     6,710.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 10,101,600 9,237,400 9,522,800 7,851,400 8,199,800 10,176,000 9,842,400 0.43%
  YoY % 9.36% -3.00% 21.29% -4.25% -19.42% 3.39% -
  Horiz. % 102.63% 93.85% 96.75% 79.77% 83.31% 103.39% 100.00%
PBT 340,800 181,400 466,800 754,800 305,600 486,400 536,000 -7.27%
  YoY % 87.87% -61.14% -38.16% 146.99% -37.17% -9.25% -
  Horiz. % 63.58% 33.84% 87.09% 140.82% 57.01% 90.75% 100.00%
Tax -149,800 -107,800 -131,000 -133,000 -117,800 -168,200 -118,400 4.00%
  YoY % -38.96% 17.71% 1.50% -12.90% 29.96% -42.06% -
  Horiz. % 126.52% 91.05% 110.64% 112.33% 99.49% 142.06% 100.00%
NP 191,000 73,600 335,800 621,800 187,800 318,200 417,600 -12.22%
  YoY % 159.51% -78.08% -46.00% 231.10% -40.98% -23.80% -
  Horiz. % 45.74% 17.62% 80.41% 148.90% 44.97% 76.20% 100.00%
NP to SH 3,800 -43,000 127,000 408,600 6,000 224,000 322,200 -52.27%
  YoY % 108.84% -133.86% -68.92% 6,710.00% -97.32% -30.48% -
  Horiz. % 1.18% -13.35% 39.42% 126.82% 1.86% 69.52% 100.00%
Tax Rate 43.96 % 59.43 % 28.06 % 17.62 % 38.55 % 34.58 % 22.09 % 12.15%
  YoY % -26.03% 111.80% 59.25% -54.29% 11.48% 56.54% -
  Horiz. % 199.00% 269.04% 127.03% 79.76% 174.51% 156.54% 100.00%
Total Cost 9,910,600 9,163,800 9,187,000 7,229,600 8,012,000 9,857,800 9,424,800 0.84%
  YoY % 8.15% -0.25% 27.07% -9.77% -18.72% 4.59% -
  Horiz. % 105.15% 97.23% 97.48% 76.71% 85.01% 104.59% 100.00%
Net Worth 5,412,090 6,040,460 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 2.47%
  YoY % -10.40% 6.81% -28.54% 35.16% 7.64% 16.39% -
  Horiz. % 115.80% 129.24% 121.00% 169.32% 125.28% 116.39% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 141,890 222,970 298,006 206,896 310,249 310,205 -
  YoY % 0.00% -36.36% -25.18% 44.04% -33.31% 0.01% -
  Horiz. % 0.00% 45.74% 71.88% 96.07% 66.70% 100.01% 100.00%
Div Payout % - % - % 175.57 % 72.93 % 3,448.28 % 138.50 % 96.28 % -
  YoY % 0.00% 0.00% 140.74% -97.89% 2,389.73% 43.85% -
  Horiz. % 0.00% 0.00% 182.35% 75.75% 3,581.51% 143.85% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 5,412,090 6,040,460 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 2.47%
  YoY % -10.40% 6.81% -28.54% 35.16% 7.64% 16.39% -
  Horiz. % 115.80% 129.24% 121.00% 169.32% 125.28% 116.39% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,655,591 1,034,482 1,034,164 1,034,017 11.87%
  YoY % 0.00% 0.00% 22.43% 60.04% 0.03% 0.01% -
  Horiz. % 196.03% 196.03% 196.03% 160.11% 100.04% 100.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.89 % 0.80 % 3.53 % 7.92 % 2.29 % 3.13 % 4.24 % -12.59%
  YoY % 136.25% -77.34% -55.43% 245.85% -26.84% -26.18% -
  Horiz. % 44.58% 18.87% 83.25% 186.79% 54.01% 73.82% 100.00%
ROE 0.07 % -0.71 % 2.25 % 5.16 % 0.10 % 4.12 % 6.89 % -53.45%
  YoY % 109.86% -131.56% -56.40% 5,060.00% -97.57% -40.20% -
  Horiz. % 1.02% -10.30% 32.66% 74.89% 1.45% 59.80% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 498.35 455.72 469.80 474.24 792.65 983.98 951.86 -10.22%
  YoY % 9.35% -3.00% -0.94% -40.17% -19.44% 3.37% -
  Horiz. % 52.36% 47.88% 49.36% 49.82% 83.27% 103.37% 100.00%
EPS 0.18 -2.12 6.26 24.68 0.58 21.66 31.16 -57.62%
  YoY % 108.49% -133.87% -74.64% 4,155.17% -97.32% -30.49% -
  Horiz. % 0.58% -6.80% 20.09% 79.20% 1.86% 69.51% 100.00%
DPS 0.00 7.00 11.00 18.00 20.00 30.00 30.00 -
  YoY % 0.00% -36.36% -38.89% -10.00% -33.33% 0.00% -
  Horiz. % 0.00% 23.33% 36.67% 60.00% 66.67% 100.00% 100.00%
NAPS 2.6700 2.9800 2.7900 4.7800 5.6600 5.2600 4.5200 -8.40%
  YoY % -10.40% 6.81% -41.63% -15.55% 7.60% 16.37% -
  Horiz. % 59.07% 65.93% 61.73% 105.75% 125.22% 116.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 498.35 455.72 469.80 387.34 404.53 502.02 485.56 0.43%
  YoY % 9.35% -3.00% 21.29% -4.25% -19.42% 3.39% -
  Horiz. % 102.63% 93.85% 96.75% 79.77% 83.31% 103.39% 100.00%
EPS 0.18 -2.12 6.26 20.16 0.30 11.05 15.90 -52.60%
  YoY % 108.49% -133.87% -68.95% 6,620.00% -97.29% -30.50% -
  Horiz. % 1.13% -13.33% 39.37% 126.79% 1.89% 69.50% 100.00%
DPS 0.00 7.00 11.00 14.70 10.21 15.31 15.30 -
  YoY % 0.00% -36.36% -25.17% 43.98% -33.31% 0.07% -
  Horiz. % 0.00% 45.75% 71.90% 96.08% 66.73% 100.07% 100.00%
NAPS 2.6700 2.9800 2.7900 3.9042 2.8886 2.6836 2.3058 2.47%
  YoY % -10.40% 6.81% -28.54% 35.16% 7.64% 16.38% -
  Horiz. % 115.79% 129.24% 121.00% 169.32% 125.28% 116.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.0900 2.4600 2.6300 2.7100 4.1500 5.1700 5.2400 -
P/RPS 0.22 0.54 0.56 0.57 0.52 0.53 0.55 -14.16%
  YoY % -59.26% -3.57% -1.75% 9.62% -1.89% -3.64% -
  Horiz. % 40.00% 98.18% 101.82% 103.64% 94.55% 96.36% 100.00%
P/EPS 581.43 -115.96 41.98 10.98 715.52 23.87 16.82 80.44%
  YoY % 601.41% -376.23% 282.33% -98.47% 2,897.57% 41.91% -
  Horiz. % 3,456.78% -689.42% 249.58% 65.28% 4,253.98% 141.91% 100.00%
EY 0.17 -0.86 2.38 9.11 0.14 4.19 5.95 -44.69%
  YoY % 119.77% -136.13% -73.87% 6,407.14% -96.66% -29.58% -
  Horiz. % 2.86% -14.45% 40.00% 153.11% 2.35% 70.42% 100.00%
DY 0.00 2.85 4.18 6.64 4.82 5.80 5.73 -
  YoY % 0.00% -31.82% -37.05% 37.76% -16.90% 1.22% -
  Horiz. % 0.00% 49.74% 72.95% 115.88% 84.12% 101.22% 100.00%
P/NAPS 0.41 0.83 0.94 0.57 0.73 0.98 1.16 -15.91%
  YoY % -50.60% -11.70% 64.91% -21.92% -25.51% -15.52% -
  Horiz. % 35.34% 71.55% 81.03% 49.14% 62.93% 84.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 30/08/17 24/08/16 24/08/15 25/08/14 21/08/13 -
Price 1.0100 2.0000 2.7000 2.2500 4.1000 5.1300 5.2400 -
P/RPS 0.20 0.44 0.57 0.47 0.52 0.52 0.55 -15.51%
  YoY % -54.55% -22.81% 21.28% -9.62% 0.00% -5.45% -
  Horiz. % 36.36% 80.00% 103.64% 85.45% 94.55% 94.55% 100.00%
P/EPS 538.76 -94.28 43.09 9.12 706.90 23.68 16.82 78.16%
  YoY % 671.45% -318.80% 372.48% -98.71% 2,885.22% 40.78% -
  Horiz. % 3,203.09% -560.52% 256.18% 54.22% 4,202.74% 140.78% 100.00%
EY 0.19 -1.06 2.32 10.97 0.14 4.22 5.95 -43.66%
  YoY % 117.92% -145.69% -78.85% 7,735.71% -96.68% -29.08% -
  Horiz. % 3.19% -17.82% 38.99% 184.37% 2.35% 70.92% 100.00%
DY 0.00 3.50 4.07 8.00 4.88 5.85 5.73 -
  YoY % 0.00% -14.00% -49.12% 63.93% -16.58% 2.09% -
  Horiz. % 0.00% 61.08% 71.03% 139.62% 85.17% 102.09% 100.00%
P/NAPS 0.38 0.67 0.97 0.47 0.72 0.98 1.16 -16.97%
  YoY % -43.28% -30.93% 106.38% -34.72% -26.53% -15.52% -
  Horiz. % 32.76% 57.76% 83.62% 40.52% 62.07% 84.48% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS