[BSTEAD] YoY Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,760,200 5,050,800 4,618,700 4,761,400 3,925,700 4,099,900 5,088,000 -4.91% YoY % -25.55% 9.36% -3.00% 21.29% -4.25% -19.42% - Horiz. % 73.90% 99.27% 90.78% 93.58% 77.16% 80.58% 100.00%
PBT -110,700 170,400 90,700 233,400 377,400 152,800 243,200 - YoY % -164.96% 87.87% -61.14% -38.16% 146.99% -37.17% - Horiz. % -45.52% 70.07% 37.29% 95.97% 155.18% 62.83% 100.00%
Tax -30,900 -74,900 -53,900 -65,500 -66,500 -58,900 -84,100 -15.36% YoY % 58.74% -38.96% 17.71% 1.50% -12.90% 29.96% - Horiz. % 36.74% 89.06% 64.09% 77.88% 79.07% 70.04% 100.00%
NP -141,600 95,500 36,800 167,900 310,900 93,900 159,100 - YoY % -248.27% 159.51% -78.08% -46.00% 231.10% -40.98% - Horiz. % -89.00% 60.03% 23.13% 105.53% 195.41% 59.02% 100.00%
NP to SH -146,700 1,900 -21,500 63,500 204,300 3,000 112,000 - YoY % -7,821.05% 108.84% -133.86% -68.92% 6,710.00% -97.32% - Horiz. % -130.98% 1.70% -19.20% 56.70% 182.41% 2.68% 100.00%
Tax Rate - % 43.96 % 59.43 % 28.06 % 17.62 % 38.55 % 34.58 % - YoY % 0.00% -26.03% 111.80% 59.25% -54.29% 11.48% - Horiz. % 0.00% 127.13% 171.86% 81.15% 50.95% 111.48% 100.00%
Total Cost 3,901,800 4,955,300 4,581,900 4,593,500 3,614,800 4,006,000 4,928,900 -3.82% YoY % -21.26% 8.15% -0.25% 27.07% -9.77% -18.72% - Horiz. % 79.16% 100.54% 92.96% 93.20% 73.34% 81.28% 100.00%
Net Worth 3,567,519 5,412,090 6,040,460 5,655,329 7,913,727 5,855,172 5,439,704 -6.78% YoY % -34.08% -10.40% 6.81% -28.54% 35.16% 7.64% - Horiz. % 65.58% 99.49% 111.04% 103.96% 145.48% 107.64% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 70,945 111,485 149,003 103,448 155,124 - YoY % 0.00% 0.00% -36.36% -25.18% 44.04% -33.31% - Horiz. % 0.00% 0.00% 45.73% 71.87% 96.05% 66.69% 100.00%
Div Payout % - % - % - % 175.57 % 72.93 % 3,448.28 % 138.50 % - YoY % 0.00% 0.00% 0.00% 140.74% -97.89% 2,389.73% - Horiz. % 0.00% 0.00% 0.00% 126.77% 52.66% 2,489.73% 100.00%
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,567,519 5,412,090 6,040,460 5,655,329 7,913,727 5,855,172 5,439,704 -6.78% YoY % -34.08% -10.40% 6.81% -28.54% 35.16% 7.64% - Horiz. % 65.58% 99.49% 111.04% 103.96% 145.48% 107.64% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 1,655,591 1,034,482 1,034,164 11.86% YoY % 0.00% 0.00% 0.00% 22.43% 60.04% 0.03% - Horiz. % 196.00% 196.00% 196.00% 196.00% 160.09% 100.03% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -3.77 % 1.89 % 0.80 % 3.53 % 7.92 % 2.29 % 3.13 % - YoY % -299.47% 136.25% -77.34% -55.43% 245.85% -26.84% - Horiz. % -120.45% 60.38% 25.56% 112.78% 253.04% 73.16% 100.00%
ROE -4.11 % 0.04 % -0.36 % 1.12 % 2.58 % 0.05 % 2.06 % - YoY % -10,375.00% 111.11% -132.14% -56.59% 5,060.00% -97.57% - Horiz. % -199.51% 1.94% -17.48% 54.37% 125.24% 2.43% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 185.51 249.18 227.86 234.90 237.12 396.32 491.99 -14.99% YoY % -25.55% 9.36% -3.00% -0.94% -40.17% -19.45% - Horiz. % 37.71% 50.65% 46.31% 47.74% 48.20% 80.55% 100.00%
EPS -7.24 0.09 -1.06 3.13 12.34 0.29 10.83 - YoY % -8,144.44% 108.49% -133.87% -74.64% 4,155.17% -97.32% - Horiz. % -66.85% 0.83% -9.79% 28.90% 113.94% 2.68% 100.00%
DPS 0.00 0.00 3.50 5.50 9.00 10.00 15.00 - YoY % 0.00% 0.00% -36.36% -38.89% -10.00% -33.33% - Horiz. % 0.00% 0.00% 23.33% 36.67% 60.00% 66.67% 100.00%
NAPS 1.7600 2.6700 2.9800 2.7900 4.7800 5.6600 5.2600 -16.67% YoY % -34.08% -10.40% 6.81% -41.63% -15.55% 7.60% - Horiz. % 33.46% 50.76% 56.65% 53.04% 90.87% 107.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 185.51 249.18 227.86 234.90 193.67 202.26 251.01 -4.91% YoY % -25.55% 9.36% -3.00% 21.29% -4.25% -19.42% - Horiz. % 73.91% 99.27% 90.78% 93.58% 77.16% 80.58% 100.00%
EPS -7.24 0.09 -1.06 3.13 10.08 0.15 5.53 - YoY % -8,144.44% 108.49% -133.87% -68.95% 6,620.00% -97.29% - Horiz. % -130.92% 1.63% -19.17% 56.60% 182.28% 2.71% 100.00%
DPS 0.00 0.00 3.50 5.50 7.35 5.10 7.65 - YoY % 0.00% 0.00% -36.36% -25.17% 44.12% -33.33% - Horiz. % 0.00% 0.00% 45.75% 71.90% 96.08% 66.67% 100.00%
NAPS 1.7600 2.6700 2.9800 2.7900 3.9042 2.8886 2.6836 -6.78% YoY % -34.08% -10.40% 6.81% -28.54% 35.16% 7.64% - Horiz. % 65.58% 99.49% 111.04% 103.96% 145.48% 107.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6050 1.0900 2.4600 2.6300 2.7100 4.1500 5.1700 -
P/RPS 0.33 0.44 1.08 1.12 1.14 1.05 1.05 -17.53% YoY % -25.00% -59.26% -3.57% -1.75% 8.57% 0.00% - Horiz. % 31.43% 41.90% 102.86% 106.67% 108.57% 100.00% 100.00%
P/EPS -8.36 1,162.86 -231.93 83.95 21.96 1,431.03 47.74 - YoY % -100.72% 601.38% -376.27% 282.29% -98.47% 2,897.55% - Horiz. % -17.51% 2,435.82% -485.82% 175.85% 46.00% 2,997.55% 100.00%
EY -11.96 0.09 -0.43 1.19 4.55 0.07 2.09 - YoY % -13,388.89% 120.93% -136.13% -73.85% 6,400.00% -96.65% - Horiz. % -572.25% 4.31% -20.57% 56.94% 217.70% 3.35% 100.00%
DY 0.00 0.00 1.42 2.09 3.32 2.41 2.90 - YoY % 0.00% 0.00% -32.06% -37.05% 37.76% -16.90% - Horiz. % 0.00% 0.00% 48.97% 72.07% 114.48% 83.10% 100.00%
P/NAPS 0.34 0.41 0.83 0.94 0.57 0.73 0.98 -16.16% YoY % -17.07% -50.60% -11.70% 64.91% -21.92% -25.51% - Horiz. % 34.69% 41.84% 84.69% 95.92% 58.16% 74.49% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 29/08/18 30/08/17 24/08/16 24/08/15 25/08/14 -
Price 0.6550 1.0100 2.0000 2.7000 2.2500 4.1000 5.1300 -
P/RPS 0.35 0.41 0.88 1.15 0.95 1.03 1.04 -16.58% YoY % -14.63% -53.41% -23.48% 21.05% -7.77% -0.96% - Horiz. % 33.65% 39.42% 84.62% 110.58% 91.35% 99.04% 100.00%
P/EPS -9.05 1,077.51 -188.56 86.19 18.23 1,413.79 47.37 - YoY % -100.84% 671.44% -318.77% 372.79% -98.71% 2,884.57% - Horiz. % -19.10% 2,274.67% -398.06% 181.95% 38.48% 2,984.57% 100.00%
EY -11.05 0.09 -0.53 1.16 5.48 0.07 2.11 - YoY % -12,377.78% 116.98% -145.69% -78.83% 7,728.57% -96.68% - Horiz. % -523.70% 4.27% -25.12% 54.98% 259.72% 3.32% 100.00%
DY 0.00 0.00 1.75 2.04 4.00 2.44 2.92 - YoY % 0.00% 0.00% -14.22% -49.00% 63.93% -16.44% - Horiz. % 0.00% 0.00% 59.93% 69.86% 136.99% 83.56% 100.00%
P/NAPS 0.37 0.38 0.67 0.97 0.47 0.72 0.98 -14.97% YoY % -2.63% -43.28% -30.93% 106.38% -34.72% -26.53% - Horiz. % 37.76% 38.78% 68.37% 98.98% 47.96% 73.47% 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.
Comment
Boustead Q2-Y2019.pdf 
