Highlights

[BSTEAD] YoY Cumulative 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 -     2,900.00%    YoY -     -97.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 4,618,700 4,761,400 3,925,700 4,099,900 5,088,000 4,921,200 4,854,900 -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 90,700 233,400 377,400 152,800 243,200 268,000 302,300 -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 -53,900 -65,500 -66,500 -58,900 -84,100 -59,200 -57,600 -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 36,800 167,900 310,900 93,900 159,100 208,800 244,700 -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 -21,500 63,500 204,300 3,000 112,000 161,100 188,300 -
  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 4,581,900 4,593,500 3,614,800 4,006,000 4,928,900 4,712,400 4,610,200 -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 70,945 111,485 149,003 103,448 155,124 155,102 155,107 -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 -0.36 % 1.12 % 2.58 % 0.05 % 2.06 % 3.45 % 4.14 % -
  YoY % -132.14% -56.59% 5,060.00% -97.57% -40.29% -16.67% -
  Horiz. % -8.70% 27.05% 62.32% 1.21% 49.76% 83.33% 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 227.86 234.90 237.12 396.32 491.99 475.93 469.50 -11.35%
  YoY % -3.00% -0.94% -40.17% -19.45% 3.37% 1.37% -
  Horiz. % 48.53% 50.03% 50.50% 84.41% 104.79% 101.37% 100.00%
EPS -1.06 3.13 12.34 0.29 10.83 15.58 18.21 -
  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 3.50 5.50 9.00 10.00 15.00 15.00 15.00 -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 227.86 234.90 193.67 202.26 251.01 242.78 239.51 -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 -1.06 3.13 10.08 0.15 5.53 7.95 9.29 -
  YoY % -133.87% -68.95% 6,620.00% -97.29% -30.44% -14.42% -
  Horiz. % -11.41% 33.69% 108.50% 1.61% 59.53% 85.58% 100.00%
DPS 3.50 5.50 7.35 5.10 7.65 7.65 7.65 -12.21%
  YoY % -36.36% -25.17% 44.12% -33.33% 0.00% 0.00% -
  Horiz. % 45.75% 71.90% 96.08% 66.67% 100.00% 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 1.08 1.12 1.14 1.05 1.05 1.10 1.13 -0.75%
  YoY % -3.57% -1.75% 8.57% 0.00% -4.55% -2.65% -
  Horiz. % 95.58% 99.12% 100.88% 92.92% 92.92% 97.35% 100.00%
P/EPS -231.93 83.95 21.96 1,431.03 47.74 33.63 29.21 -
  YoY % -376.27% 282.29% -98.47% 2,897.55% 41.96% 15.13% -
  Horiz. % -794.01% 287.40% 75.18% 4,899.11% 163.44% 115.13% 100.00%
EY -0.43 1.19 4.55 0.07 2.09 2.97 3.42 -
  YoY % -136.13% -73.85% 6,400.00% -96.65% -29.63% -13.16% -
  Horiz. % -12.57% 34.80% 133.04% 2.05% 61.11% 86.84% 100.00%
DY 1.42 2.09 3.32 2.41 2.90 2.86 2.82 -10.80%
  YoY % -32.06% -37.05% 37.76% -16.90% 1.40% 1.42% -
  Horiz. % 50.35% 74.11% 117.73% 85.46% 102.84% 101.42% 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 0.88 1.15 0.95 1.03 1.04 1.10 1.16 -4.50%
  YoY % -23.48% 21.05% -7.77% -0.96% -5.45% -5.17% -
  Horiz. % 75.86% 99.14% 81.90% 88.79% 89.66% 94.83% 100.00%
P/EPS -188.56 86.19 18.23 1,413.79 47.37 33.63 29.82 -
  YoY % -318.77% 372.79% -98.71% 2,884.57% 40.86% 12.78% -
  Horiz. % -632.33% 289.03% 61.13% 4,741.08% 158.85% 112.78% 100.00%
EY -0.53 1.16 5.48 0.07 2.11 2.97 3.35 -
  YoY % -145.69% -78.83% 7,728.57% -96.68% -28.96% -11.34% -
  Horiz. % -15.82% 34.63% 163.58% 2.09% 62.99% 88.66% 100.00%
DY 1.75 2.04 4.00 2.44 2.92 2.86 2.76 -7.31%
  YoY % -14.22% -49.00% 63.93% -16.44% 2.10% 3.62% -
  Horiz. % 63.41% 73.91% 144.93% 88.41% 105.80% 103.62% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

114  167  472  1557 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.810.00 
 IMPIANA 0.095+0.02 
 KNM 0.24+0.01 
 SKPRES-WB 0.28+0.005 
 TFP 0.10-0.01 
 VS-WB 0.575-0.005 
 VIS 1.57+0.20 
 MINETEC-PR 0.0050.00 
 DESTINI 0.26+0.01 
 BENALEC 0.165+0.005 
PARTNERS & BROKERS