Highlights

[BSTEAD] YoY Annualized Quarter 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 -     -94.72%    YoY -     45.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 10,026,800 8,980,000 9,500,800 7,426,800 7,569,200 9,999,200 10,124,400 -0.16%
  YoY % 11.66% -5.48% 27.93% -1.88% -24.30% -1.24% -
  Horiz. % 99.04% 88.70% 93.84% 73.36% 74.76% 98.76% 100.00%
PBT 206,000 281,200 286,400 145,200 278,000 533,200 699,600 -18.43%
  YoY % -26.74% -1.82% 97.25% -47.77% -47.86% -23.79% -
  Horiz. % 29.45% 40.19% 40.94% 20.75% 39.74% 76.21% 100.00%
Tax -160,400 -128,800 -122,800 -107,200 -105,600 -167,600 -163,200 -0.29%
  YoY % -24.53% -4.89% -14.55% -1.52% 36.99% -2.70% -
  Horiz. % 98.28% 78.92% 75.25% 65.69% 64.71% 102.70% 100.00%
NP 45,600 152,400 163,600 38,000 172,400 365,600 536,400 -33.68%
  YoY % -70.08% -6.85% 330.53% -77.96% -52.84% -31.84% -
  Horiz. % 8.50% 28.41% 30.50% 7.08% 32.14% 68.16% 100.00%
NP to SH -89,600 24,400 16,800 -86,000 400 266,800 399,600 -
  YoY % -467.21% 45.24% 119.53% -21,600.00% -99.85% -33.23% -
  Horiz. % -22.42% 6.11% 4.20% -21.52% 0.10% 66.77% 100.00%
Tax Rate 77.86 % 45.80 % 42.88 % 73.83 % 37.99 % 31.43 % 23.33 % 22.23%
  YoY % 70.00% 6.81% -41.92% 94.34% 20.87% 34.72% -
  Horiz. % 333.73% 196.31% 183.80% 316.46% 162.84% 134.72% 100.00%
Total Cost 9,981,200 8,827,600 9,337,200 7,388,800 7,396,800 9,633,600 9,588,000 0.67%
  YoY % 13.07% -5.46% 26.37% -0.11% -23.22% 0.48% -
  Horiz. % 104.10% 92.07% 97.38% 77.06% 77.15% 100.48% 100.00%
Net Worth 5,371,550 6,141,809 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 2.31%
  YoY % -12.54% 8.99% -1.24% 0.81% 8.38% 11.47% -
  Horiz. % 114.66% 131.10% 120.29% 121.79% 120.82% 111.47% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 202,700 202,700 206,730 200,000 310,232 310,248 -
  YoY % 0.00% 0.00% -1.95% 3.37% -35.53% -0.01% -
  Horiz. % 0.00% 65.33% 65.33% 66.63% 64.46% 99.99% 100.00%
Div Payout % - % 830.74 % 1,206.55 % - % 50,000.00 % 116.28 % 77.64 % -
  YoY % 0.00% -31.15% 0.00% 0.00% 42,899.66% 49.77% -
  Horiz. % 0.00% 1,069.99% 1,554.03% 0.00% 64,399.79% 149.77% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,371,550 6,141,809 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 2.31%
  YoY % -12.54% 8.99% -1.24% 0.81% 8.38% 11.47% -
  Horiz. % 114.66% 131.10% 120.29% 121.79% 120.82% 111.47% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,033,653 1,000,000 1,034,108 1,034,161 11.86%
  YoY % 0.00% 0.00% 96.10% 3.37% -3.30% -0.01% -
  Horiz. % 196.00% 196.00% 196.00% 99.95% 96.70% 99.99% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.45 % 1.70 % 1.72 % 0.51 % 2.28 % 3.66 % 5.30 % -33.69%
  YoY % -73.53% -1.16% 237.25% -77.63% -37.70% -30.94% -
  Horiz. % 8.49% 32.08% 32.45% 9.62% 43.02% 69.06% 100.00%
ROE -1.67 % 0.40 % 0.30 % -1.51 % 0.01 % 5.11 % 8.53 % -
  YoY % -517.50% 33.33% 119.87% -15,200.00% -99.80% -40.09% -
  Horiz. % -19.58% 4.69% 3.52% -17.70% 0.12% 59.91% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 494.66 443.02 468.71 718.50 756.92 966.94 979.00 -10.75%
  YoY % 11.66% -5.48% -34.77% -5.08% -21.72% -1.23% -
  Horiz. % 50.53% 45.25% 47.88% 73.39% 77.32% 98.77% 100.00%
EPS -4.44 1.20 0.84 -8.32 0.04 25.80 38.64 -
  YoY % -470.00% 42.86% 110.10% -20,900.00% -99.84% -33.23% -
  Horiz. % -11.49% 3.11% 2.17% -21.53% 0.10% 66.77% 100.00%
DPS 0.00 10.00 10.00 20.00 20.00 30.00 30.00 -
  YoY % 0.00% 0.00% -50.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 33.33% 33.33% 66.67% 66.67% 100.00% 100.00%
NAPS 2.6500 3.0300 2.7800 5.5200 5.6600 5.0500 4.5300 -8.54%
  YoY % -12.54% 8.99% -49.64% -2.47% 12.08% 11.48% -
  Horiz. % 58.50% 66.89% 61.37% 121.85% 124.94% 111.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 494.66 443.02 468.71 366.39 373.42 493.30 499.48 -0.16%
  YoY % 11.66% -5.48% 27.93% -1.88% -24.30% -1.24% -
  Horiz. % 99.03% 88.70% 93.84% 73.35% 74.76% 98.76% 100.00%
EPS -4.44 1.20 0.84 -4.24 0.02 13.16 19.71 -
  YoY % -470.00% 42.86% 119.81% -21,300.00% -99.85% -33.23% -
  Horiz. % -22.53% 6.09% 4.26% -21.51% 0.10% 66.77% 100.00%
DPS 0.00 10.00 10.00 10.20 9.87 15.31 15.31 -
  YoY % 0.00% 0.00% -1.96% 3.34% -35.53% 0.00% -
  Horiz. % 0.00% 65.32% 65.32% 66.62% 64.47% 100.00% 100.00%
NAPS 2.6500 3.0300 2.7800 2.8149 2.7923 2.5763 2.3112 2.31%
  YoY % -12.54% 8.99% -1.24% 0.81% 8.38% 11.47% -
  Horiz. % 114.66% 131.10% 120.28% 121.79% 120.82% 111.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2700 2.5400 2.7700 3.9300 4.6000 5.4200 5.1300 -
P/RPS 0.26 0.57 0.59 0.55 0.61 0.56 0.52 -10.91%
  YoY % -54.39% -3.39% 7.27% -9.84% 8.93% 7.69% -
  Horiz. % 50.00% 109.62% 113.46% 105.77% 117.31% 107.69% 100.00%
P/EPS -28.73 211.01 -350.92 -47.24 11,500.00 21.01 13.28 -
  YoY % -113.62% 160.13% -642.85% -100.41% 54,635.84% 58.21% -
  Horiz. % -216.34% 1,588.93% -2,642.47% -355.72% 86,596.39% 158.21% 100.00%
EY -3.48 0.47 -0.28 -2.12 0.01 4.76 7.53 -
  YoY % -840.43% 267.86% 86.79% -21,300.00% -99.79% -36.79% -
  Horiz. % -46.22% 6.24% -3.72% -28.15% 0.13% 63.21% 100.00%
DY 0.00 3.94 3.61 5.09 4.35 5.54 5.85 -
  YoY % 0.00% 9.14% -29.08% 17.01% -21.48% -5.30% -
  Horiz. % 0.00% 67.35% 61.71% 87.01% 74.36% 94.70% 100.00%
P/NAPS 0.48 0.84 1.39 0.71 0.81 1.07 1.13 -13.29%
  YoY % -42.86% -39.57% 95.77% -12.35% -24.30% -5.31% -
  Horiz. % 42.48% 74.34% 123.01% 62.83% 71.68% 94.69% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 29/05/17 25/05/16 25/05/15 26/05/14 22/05/13 -
Price 1.1100 2.4200 2.6000 2.8400 4.4000 5.3600 5.3900 -
P/RPS 0.22 0.55 0.55 0.40 0.58 0.55 0.55 -14.16%
  YoY % -60.00% 0.00% 37.50% -31.03% 5.45% 0.00% -
  Horiz. % 40.00% 100.00% 100.00% 72.73% 105.45% 100.00% 100.00%
P/EPS -25.11 201.04 -329.39 -34.13 11,000.00 20.78 13.95 -
  YoY % -112.49% 161.03% -865.10% -100.31% 52,835.51% 48.96% -
  Horiz. % -180.00% 1,441.15% -2,361.22% -244.66% 78,853.05% 148.96% 100.00%
EY -3.98 0.50 -0.30 -2.93 0.01 4.81 7.17 -
  YoY % -896.00% 266.67% 89.76% -29,400.00% -99.79% -32.91% -
  Horiz. % -55.51% 6.97% -4.18% -40.86% 0.14% 67.09% 100.00%
DY 0.00 4.13 3.85 7.04 4.55 5.60 5.57 -
  YoY % 0.00% 7.27% -45.31% 54.73% -18.75% 0.54% -
  Horiz. % 0.00% 74.15% 69.12% 126.39% 81.69% 100.54% 100.00%
P/NAPS 0.42 0.80 1.30 0.51 0.78 1.06 1.19 -15.93%
  YoY % -47.50% -38.46% 154.90% -34.62% -26.42% -10.92% -
  Horiz. % 35.29% 67.23% 109.24% 42.86% 65.55% 89.08% 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
 
 

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