Highlights

[BSTEAD] YoY Cumulative Quarter Result on 2020-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -100.68%    YoY -     -7,821.05%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS