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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 8,980,000 9,500,800 7,426,800 7,569,200 9,999,200 10,124,400 9,312,000 -0.60%
  YoY % -5.48% 27.93% -1.88% -24.30% -1.24% 8.72% -
  Horiz. % 96.43% 102.03% 79.76% 81.28% 107.38% 108.72% 100.00%
PBT 281,200 286,400 145,200 278,000 533,200 699,600 891,600 -17.49%
  YoY % -1.82% 97.25% -47.77% -47.86% -23.79% -21.53% -
  Horiz. % 31.54% 32.12% 16.29% 31.18% 59.80% 78.47% 100.00%
Tax -128,800 -122,800 -107,200 -105,600 -167,600 -163,200 -136,800 -1.00%
  YoY % -4.89% -14.55% -1.52% 36.99% -2.70% -19.30% -
  Horiz. % 94.15% 89.77% 78.36% 77.19% 122.51% 119.30% 100.00%
NP 152,400 163,600 38,000 172,400 365,600 536,400 754,800 -23.40%
  YoY % -6.85% 330.53% -77.96% -52.84% -31.84% -28.93% -
  Horiz. % 20.19% 21.67% 5.03% 22.84% 48.44% 71.07% 100.00%
NP to SH 24,400 16,800 -86,000 400 266,800 399,600 578,400 -40.98%
  YoY % 45.24% 119.53% -21,600.00% -99.85% -33.23% -30.91% -
  Horiz. % 4.22% 2.90% -14.87% 0.07% 46.13% 69.09% 100.00%
Tax Rate 45.80 % 42.88 % 73.83 % 37.99 % 31.43 % 23.33 % 15.34 % 19.99%
  YoY % 6.81% -41.92% 94.34% 20.87% 34.72% 52.09% -
  Horiz. % 298.57% 279.53% 481.29% 247.65% 204.89% 152.09% 100.00%
Total Cost 8,827,600 9,337,200 7,388,800 7,396,800 9,633,600 9,588,000 8,557,200 0.52%
  YoY % -5.46% 26.37% -0.11% -23.22% 0.48% 12.05% -
  Horiz. % 103.16% 109.12% 86.35% 86.44% 112.58% 112.05% 100.00%
Net Worth 6,141,809 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 4,582,102 5.00%
  YoY % 8.99% -1.24% 0.81% 8.38% 11.47% 2.24% -
  Horiz. % 134.04% 122.98% 124.52% 123.52% 113.97% 102.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 202,700 202,700 206,730 200,000 310,232 310,248 310,300 -6.85%
  YoY % 0.00% -1.95% 3.37% -35.53% -0.01% -0.02% -
  Horiz. % 65.32% 65.32% 66.62% 64.45% 99.98% 99.98% 100.00%
Div Payout % 830.74 % 1,206.55 % - % 50,000.00 % 116.28 % 77.64 % 53.65 % 57.84%
  YoY % -31.15% 0.00% 0.00% 42,899.66% 49.77% 44.72% -
  Horiz. % 1,548.44% 2,248.93% 0.00% 93,196.64% 216.74% 144.72% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,141,809 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 4,582,102 5.00%
  YoY % 8.99% -1.24% 0.81% 8.38% 11.47% 2.24% -
  Horiz. % 134.04% 122.98% 124.52% 123.52% 113.97% 102.24% 100.00%
NOSH 2,027,000 2,027,000 1,033,653 1,000,000 1,034,108 1,034,161 1,034,334 11.86%
  YoY % 0.00% 96.10% 3.37% -3.30% -0.01% -0.02% -
  Horiz. % 195.97% 195.97% 99.93% 96.68% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.70 % 1.72 % 0.51 % 2.28 % 3.66 % 5.30 % 8.11 % -22.92%
  YoY % -1.16% 237.25% -77.63% -37.70% -30.94% -34.65% -
  Horiz. % 20.96% 21.21% 6.29% 28.11% 45.13% 65.35% 100.00%
ROE 0.40 % 0.30 % -1.51 % 0.01 % 5.11 % 8.53 % 12.62 % -43.73%
  YoY % 33.33% 119.87% -15,200.00% -99.80% -40.09% -32.41% -
  Horiz. % 3.17% 2.38% -11.97% 0.08% 40.49% 67.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 443.02 468.71 718.50 756.92 966.94 979.00 900.29 -11.14%
  YoY % -5.48% -34.77% -5.08% -21.72% -1.23% 8.74% -
  Horiz. % 49.21% 52.06% 79.81% 84.08% 107.40% 108.74% 100.00%
EPS 1.20 0.84 -8.32 0.04 25.80 38.64 55.92 -47.27%
  YoY % 42.86% 110.10% -20,900.00% -99.84% -33.23% -30.90% -
  Horiz. % 2.15% 1.50% -14.88% 0.07% 46.14% 69.10% 100.00%
DPS 10.00 10.00 20.00 20.00 30.00 30.00 30.00 -16.72%
  YoY % 0.00% -50.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 33.33% 33.33% 66.67% 66.67% 100.00% 100.00% 100.00%
NAPS 3.0300 2.7800 5.5200 5.6600 5.0500 4.5300 4.4300 -6.13%
  YoY % 8.99% -49.64% -2.47% 12.08% 11.48% 2.26% -
  Horiz. % 68.40% 62.75% 124.60% 127.77% 114.00% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 443.02 468.71 366.39 373.42 493.30 499.48 459.40 -0.60%
  YoY % -5.48% 27.93% -1.88% -24.30% -1.24% 8.72% -
  Horiz. % 96.43% 102.03% 79.75% 81.28% 107.38% 108.72% 100.00%
EPS 1.20 0.84 -4.24 0.02 13.16 19.71 28.53 -41.01%
  YoY % 42.86% 119.81% -21,300.00% -99.85% -33.23% -30.91% -
  Horiz. % 4.21% 2.94% -14.86% 0.07% 46.13% 69.09% 100.00%
DPS 10.00 10.00 10.20 9.87 15.31 15.31 15.31 -6.85%
  YoY % 0.00% -1.96% 3.34% -35.53% 0.00% 0.00% -
  Horiz. % 65.32% 65.32% 66.62% 64.47% 100.00% 100.00% 100.00%
NAPS 3.0300 2.7800 2.8149 2.7923 2.5763 2.3112 2.2605 5.00%
  YoY % 8.99% -1.24% 0.81% 8.38% 11.47% 2.24% -
  Horiz. % 134.04% 122.98% 124.53% 123.53% 113.97% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.5400 2.7700 3.9300 4.6000 5.4200 5.1300 5.4300 -
P/RPS 0.57 0.59 0.55 0.61 0.56 0.52 0.60 -0.85%
  YoY % -3.39% 7.27% -9.84% 8.93% 7.69% -13.33% -
  Horiz. % 95.00% 98.33% 91.67% 101.67% 93.33% 86.67% 100.00%
P/EPS 211.01 -350.92 -47.24 11,500.00 21.01 13.28 9.71 67.01%
  YoY % 160.13% -642.85% -100.41% 54,635.84% 58.21% 36.77% -
  Horiz. % 2,173.12% -3,614.01% -486.51% 118,434.61% 216.37% 136.77% 100.00%
EY 0.47 -0.28 -2.12 0.01 4.76 7.53 10.30 -40.21%
  YoY % 267.86% 86.79% -21,300.00% -99.79% -36.79% -26.89% -
  Horiz. % 4.56% -2.72% -20.58% 0.10% 46.21% 73.11% 100.00%
DY 3.94 3.61 5.09 4.35 5.54 5.85 5.52 -5.46%
  YoY % 9.14% -29.08% 17.01% -21.48% -5.30% 5.98% -
  Horiz. % 71.38% 65.40% 92.21% 78.80% 100.36% 105.98% 100.00%
P/NAPS 0.84 1.39 0.71 0.81 1.07 1.13 1.23 -6.16%
  YoY % -39.57% 95.77% -12.35% -24.30% -5.31% -8.13% -
  Horiz. % 68.29% 113.01% 57.72% 65.85% 86.99% 91.87% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 25/05/16 25/05/15 26/05/14 22/05/13 28/05/12 -
Price 2.4200 2.6000 2.8400 4.4000 5.3600 5.3900 5.0800 -
P/RPS 0.55 0.55 0.40 0.58 0.55 0.55 0.56 -0.30%
  YoY % 0.00% 37.50% -31.03% 5.45% 0.00% -1.79% -
  Horiz. % 98.21% 98.21% 71.43% 103.57% 98.21% 98.21% 100.00%
P/EPS 201.04 -329.39 -34.13 11,000.00 20.78 13.95 9.08 67.53%
  YoY % 161.03% -865.10% -100.31% 52,835.51% 48.96% 53.63% -
  Horiz. % 2,214.10% -3,627.64% -375.88% 121,145.38% 228.85% 153.63% 100.00%
EY 0.50 -0.30 -2.93 0.01 4.81 7.17 11.01 -40.26%
  YoY % 266.67% 89.76% -29,400.00% -99.79% -32.91% -34.88% -
  Horiz. % 4.54% -2.72% -26.61% 0.09% 43.69% 65.12% 100.00%
DY 4.13 3.85 7.04 4.55 5.60 5.57 5.91 -5.80%
  YoY % 7.27% -45.31% 54.73% -18.75% 0.54% -5.75% -
  Horiz. % 69.88% 65.14% 119.12% 76.99% 94.75% 94.25% 100.00%
P/NAPS 0.80 1.30 0.51 0.78 1.06 1.19 1.15 -5.87%
  YoY % -38.46% 154.90% -34.62% -26.42% -10.92% 3.48% -
  Horiz. % 69.57% 113.04% 44.35% 67.83% 92.17% 103.48% 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.
 


 

143  230  426  1404 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.065-0.015 
 LAMBO 0.070.00 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers