Highlights

[BSTEAD] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     55.97%    YoY -     -103.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 10,380,666 9,548,933 9,644,400 7,932,133 8,293,600 10,376,400 10,162,266 0.35%
  YoY % 8.71% -0.99% 21.59% -4.36% -20.07% 2.11% -
  Horiz. % 102.15% 93.96% 94.90% 78.05% 81.61% 102.11% 100.00%
PBT 18,666 206,000 1,168,666 663,866 292,666 439,066 569,600 -43.42%
  YoY % -90.94% -82.37% 76.04% 126.83% -33.34% -22.92% -
  Horiz. % 3.28% 36.17% 205.17% 116.55% 51.38% 77.08% 100.00%
Tax -141,333 -103,466 -169,600 -124,933 -105,733 -160,000 -127,333 1.75%
  YoY % -36.60% 38.99% -35.75% -18.16% 33.92% -25.65% -
  Horiz. % 110.99% 81.26% 133.19% 98.12% 83.04% 125.65% 100.00%
NP -122,666 102,533 999,066 538,933 186,933 279,066 442,266 -
  YoY % -219.64% -89.74% 85.38% 188.30% -33.01% -36.90% -
  Horiz. % -27.74% 23.18% 225.90% 121.86% 42.27% 63.10% 100.00%
NP to SH -204,133 -18,933 501,200 331,066 12,000 145,600 344,800 -
  YoY % -978.17% -103.78% 51.39% 2,658.89% -91.76% -57.77% -
  Horiz. % -59.20% -5.49% 145.36% 96.02% 3.48% 42.23% 100.00%
Tax Rate 757.14 % 50.23 % 14.51 % 18.82 % 36.13 % 36.44 % 22.35 % 79.83%
  YoY % 1,407.35% 246.18% -22.90% -47.91% -0.85% 63.04% -
  Horiz. % 3,387.65% 224.74% 64.92% 84.21% 161.66% 163.04% 100.00%
Total Cost 10,503,333 9,446,400 8,645,333 7,393,200 8,106,666 10,097,333 9,720,000 1.30%
  YoY % 11.19% 9.27% 16.94% -8.80% -19.71% 3.88% -
  Horiz. % 108.06% 97.19% 88.94% 76.06% 83.40% 103.88% 100.00%
Net Worth 5,249,929 6,060,730 5,898,570 6,328,124 5,793,103 5,604,772 4,745,997 1.70%
  YoY % -13.38% 2.75% -6.79% 9.24% 3.36% 18.09% -
  Horiz. % 110.62% 127.70% 124.29% 133.34% 122.06% 118.09% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 135,133 229,726 346,407 220,689 289,545 310,195 -
  YoY % 0.00% -41.18% -33.68% 56.97% -23.78% -6.66% -
  Horiz. % 0.00% 43.56% 74.06% 111.67% 71.15% 93.34% 100.00%
Div Payout % - % - % 45.84 % 104.63 % 1,839.08 % 198.86 % 89.96 % -
  YoY % 0.00% 0.00% -56.19% -94.31% 824.81% 121.05% -
  Horiz. % 0.00% 0.00% 50.96% 116.31% 2,044.33% 221.05% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,249,929 6,060,730 5,898,570 6,328,124 5,793,103 5,604,772 4,745,997 1.70%
  YoY % -13.38% 2.75% -6.79% 9.24% 3.36% 18.09% -
  Horiz. % 110.62% 127.70% 124.29% 133.34% 122.06% 118.09% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,855,754 1,034,482 1,034,090 1,033,986 11.87%
  YoY % 0.00% 0.00% 9.23% 79.39% 0.04% 0.01% -
  Horiz. % 196.04% 196.04% 196.04% 179.48% 100.05% 100.01% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.18 % 1.07 % 10.36 % 6.79 % 2.25 % 2.69 % 4.35 % -
  YoY % -210.28% -89.67% 52.58% 201.78% -16.36% -38.16% -
  Horiz. % -27.13% 24.60% 238.16% 156.09% 51.72% 61.84% 100.00%
ROE -3.89 % -0.31 % 8.50 % 5.23 % 0.21 % 2.60 % 7.27 % -
  YoY % -1,154.84% -103.65% 62.52% 2,390.48% -91.92% -64.24% -
  Horiz. % -53.51% -4.26% 116.92% 71.94% 2.89% 35.76% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 512.12 471.09 475.80 427.43 801.71 1,003.43 982.82 -10.29%
  YoY % 8.71% -0.99% 11.32% -46.69% -20.10% 2.10% -
  Horiz. % 52.11% 47.93% 48.41% 43.49% 81.57% 102.10% 100.00%
EPS -10.07 -0.93 24.72 17.84 1.16 14.08 33.35 -
  YoY % -982.80% -103.76% 38.57% 1,437.93% -91.76% -57.78% -
  Horiz. % -30.19% -2.79% 74.12% 53.49% 3.48% 42.22% 100.00%
DPS 0.00 6.67 11.33 18.67 21.33 28.00 30.00 -
  YoY % 0.00% -41.13% -39.31% -12.47% -23.82% -6.67% -
  Horiz. % 0.00% 22.23% 37.77% 62.23% 71.10% 93.33% 100.00%
NAPS 2.5900 2.9900 2.9100 3.4100 5.6000 5.4200 4.5900 -9.09%
  YoY % -13.38% 2.75% -14.66% -39.11% 3.32% 18.08% -
  Horiz. % 56.43% 65.14% 63.40% 74.29% 122.00% 118.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 512.12 471.09 475.80 391.32 409.16 511.91 501.35 0.35%
  YoY % 8.71% -0.99% 21.59% -4.36% -20.07% 2.11% -
  Horiz. % 102.15% 93.96% 94.90% 78.05% 81.61% 102.11% 100.00%
EPS -10.07 -0.93 24.72 16.33 0.59 7.18 17.01 -
  YoY % -982.80% -103.76% 51.38% 2,667.80% -91.78% -57.79% -
  Horiz. % -59.20% -5.47% 145.33% 96.00% 3.47% 42.21% 100.00%
DPS 0.00 6.67 11.33 17.09 10.89 14.28 15.30 -
  YoY % 0.00% -41.13% -33.70% 56.93% -23.74% -6.67% -
  Horiz. % 0.00% 43.59% 74.05% 111.70% 71.18% 93.33% 100.00%
NAPS 2.5900 2.9900 2.9100 3.1219 2.8580 2.7651 2.3414 1.70%
  YoY % -13.38% 2.75% -6.79% 9.23% 3.36% 18.10% -
  Horiz. % 110.62% 127.70% 124.28% 133.33% 122.06% 118.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0100 1.9100 2.9300 2.1600 3.9500 5.0000 5.1900 -
P/RPS 0.20 0.41 0.62 0.51 0.49 0.50 0.53 -14.99%
  YoY % -51.22% -33.87% 21.57% 4.08% -2.00% -5.66% -
  Horiz. % 37.74% 77.36% 116.98% 96.23% 92.45% 94.34% 100.00%
P/EPS -10.03 -204.48 11.85 12.11 340.52 35.51 15.56 -
  YoY % 95.09% -1,825.57% -2.15% -96.44% 858.94% 128.21% -
  Horiz. % -64.46% -1,314.14% 76.16% 77.83% 2,188.43% 228.21% 100.00%
EY -9.97 -0.49 8.44 8.26 0.29 2.82 6.43 -
  YoY % -1,934.69% -105.81% 2.18% 2,748.28% -89.72% -56.14% -
  Horiz. % -155.05% -7.62% 131.26% 128.46% 4.51% 43.86% 100.00%
DY 0.00 3.49 3.87 8.64 5.40 5.60 5.78 -
  YoY % 0.00% -9.82% -55.21% 60.00% -3.57% -3.11% -
  Horiz. % 0.00% 60.38% 66.96% 149.48% 93.43% 96.89% 100.00%
P/NAPS 0.39 0.64 1.01 0.63 0.71 0.92 1.13 -16.24%
  YoY % -39.06% -36.63% 60.32% -11.27% -22.83% -18.58% -
  Horiz. % 34.51% 56.64% 89.38% 55.75% 62.83% 81.42% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 27/11/14 29/11/13 -
Price 0.9650 1.4800 3.0000 2.1900 4.0700 4.9600 5.3500 -
P/RPS 0.19 0.31 0.63 0.51 0.51 0.49 0.54 -15.97%
  YoY % -38.71% -50.79% 23.53% 0.00% 4.08% -9.26% -
  Horiz. % 35.19% 57.41% 116.67% 94.44% 94.44% 90.74% 100.00%
P/EPS -9.58 -158.45 12.13 12.28 350.86 35.23 16.04 -
  YoY % 93.95% -1,406.27% -1.22% -96.50% 895.91% 119.64% -
  Horiz. % -59.73% -987.84% 75.62% 76.56% 2,187.41% 219.64% 100.00%
EY -10.44 -0.63 8.24 8.15 0.29 2.84 6.23 -
  YoY % -1,557.14% -107.65% 1.10% 2,710.34% -89.79% -54.41% -
  Horiz. % -167.58% -10.11% 132.26% 130.82% 4.65% 45.59% 100.00%
DY 0.00 4.50 3.78 8.52 5.24 5.65 5.61 -
  YoY % 0.00% 19.05% -55.63% 62.60% -7.26% 0.71% -
  Horiz. % 0.00% 80.21% 67.38% 151.87% 93.40% 100.71% 100.00%
P/NAPS 0.37 0.49 1.03 0.64 0.73 0.92 1.17 -17.45%
  YoY % -24.49% -52.43% 60.94% -12.33% -20.65% -21.37% -
  Horiz. % 31.62% 41.88% 88.03% 54.70% 62.39% 78.63% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers