Highlights

[BSTEAD] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     33.95%    YoY -     -103.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,161,700 7,233,300 5,949,100 6,220,200 7,782,300 7,621,700 7,367,000 -0.47%
  YoY % -0.99% 21.59% -4.36% -20.07% 2.11% 3.46% -
  Horiz. % 97.21% 98.19% 80.75% 84.43% 105.64% 103.46% 100.00%
PBT 154,500 876,500 497,900 219,500 329,300 427,200 435,000 -15.84%
  YoY % -82.37% 76.04% 126.83% -33.34% -22.92% -1.79% -
  Horiz. % 35.52% 201.49% 114.46% 50.46% 75.70% 98.21% 100.00%
Tax -77,600 -127,200 -93,700 -79,300 -120,000 -95,500 -88,400 -2.15%
  YoY % 38.99% -35.75% -18.16% 33.92% -25.65% -8.03% -
  Horiz. % 87.78% 143.89% 106.00% 89.71% 135.75% 108.03% 100.00%
NP 76,900 749,300 404,200 140,200 209,300 331,700 346,600 -22.18%
  YoY % -89.74% 85.38% 188.30% -33.01% -36.90% -4.30% -
  Horiz. % 22.19% 216.19% 116.62% 40.45% 60.39% 95.70% 100.00%
NP to SH -14,200 375,900 248,300 9,000 109,200 258,600 266,200 -
  YoY % -103.78% 51.39% 2,658.89% -91.76% -57.77% -2.85% -
  Horiz. % -5.33% 141.21% 93.28% 3.38% 41.02% 97.15% 100.00%
Tax Rate 50.23 % 14.51 % 18.82 % 36.13 % 36.44 % 22.35 % 20.32 % 16.27%
  YoY % 246.18% -22.90% -47.91% -0.85% 63.04% 9.99% -
  Horiz. % 247.19% 71.41% 92.62% 177.81% 179.33% 109.99% 100.00%
Total Cost 7,084,800 6,484,000 5,544,900 6,080,000 7,573,000 7,290,000 7,020,400 0.15%
  YoY % 9.27% 16.94% -8.80% -19.71% 3.88% 3.84% -
  Horiz. % 100.92% 92.36% 78.98% 86.60% 107.87% 103.84% 100.00%
Net Worth 6,060,730 5,898,570 6,328,124 5,793,103 5,604,772 4,745,997 4,612,478 4.65%
  YoY % 2.75% -6.79% 9.24% 3.36% 18.09% 2.89% -
  Horiz. % 131.40% 127.88% 137.20% 125.60% 121.51% 102.89% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 101,350 172,295 259,805 165,517 217,159 232,646 258,547 -14.45%
  YoY % -41.18% -33.68% 56.97% -23.78% -6.66% -10.02% -
  Horiz. % 39.20% 66.64% 100.49% 64.02% 83.99% 89.98% 100.00%
Div Payout % - % 45.84 % 104.63 % 1,839.08 % 198.86 % 89.96 % 97.13 % -
  YoY % 0.00% -56.19% -94.31% 824.81% 121.05% -7.38% -
  Horiz. % 0.00% 47.19% 107.72% 1,893.42% 204.74% 92.62% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,060,730 5,898,570 6,328,124 5,793,103 5,604,772 4,745,997 4,612,478 4.65%
  YoY % 2.75% -6.79% 9.24% 3.36% 18.09% 2.89% -
  Horiz. % 131.40% 127.88% 137.20% 125.60% 121.51% 102.89% 100.00%
NOSH 2,027,000 2,027,000 1,855,754 1,034,482 1,034,090 1,033,986 1,034,188 11.86%
  YoY % 0.00% 9.23% 79.39% 0.04% 0.01% -0.02% -
  Horiz. % 196.00% 196.00% 179.44% 100.03% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.07 % 10.36 % 6.79 % 2.25 % 2.69 % 4.35 % 4.70 % -21.85%
  YoY % -89.67% 52.58% 201.78% -16.36% -38.16% -7.45% -
  Horiz. % 22.77% 220.43% 144.47% 47.87% 57.23% 92.55% 100.00%
ROE -0.23 % 6.37 % 3.92 % 0.16 % 1.95 % 5.45 % 5.77 % -
  YoY % -103.61% 62.50% 2,350.00% -91.79% -64.22% -5.55% -
  Horiz. % -3.99% 110.40% 67.94% 2.77% 33.80% 94.45% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 353.32 356.85 320.58 601.29 752.57 737.12 712.35 -11.02%
  YoY % -0.99% 11.31% -46.68% -20.10% 2.10% 3.48% -
  Horiz. % 49.60% 50.09% 45.00% 84.41% 105.65% 103.48% 100.00%
EPS -0.70 18.54 13.38 0.87 10.56 25.01 25.74 -
  YoY % -103.78% 38.57% 1,437.93% -91.76% -57.78% -2.84% -
  Horiz. % -2.72% 72.03% 51.98% 3.38% 41.03% 97.16% 100.00%
DPS 5.00 8.50 14.00 16.00 21.00 22.50 25.00 -23.52%
  YoY % -41.18% -39.29% -12.50% -23.81% -6.67% -10.00% -
  Horiz. % 20.00% 34.00% 56.00% 64.00% 84.00% 90.00% 100.00%
NAPS 2.9900 2.9100 3.4100 5.6000 5.4200 4.5900 4.4600 -6.44%
  YoY % 2.75% -14.66% -39.11% 3.32% 18.08% 2.91% -
  Horiz. % 67.04% 65.25% 76.46% 125.56% 121.52% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 353.32 356.85 293.49 306.87 383.93 376.01 363.44 -0.47%
  YoY % -0.99% 21.59% -4.36% -20.07% 2.11% 3.46% -
  Horiz. % 97.22% 98.19% 80.75% 84.43% 105.64% 103.46% 100.00%
EPS -0.70 18.54 12.25 0.44 5.39 12.76 13.13 -
  YoY % -103.78% 51.35% 2,684.09% -91.84% -57.76% -2.82% -
  Horiz. % -5.33% 141.20% 93.30% 3.35% 41.05% 97.18% 100.00%
DPS 5.00 8.50 12.82 8.17 10.71 11.48 12.76 -14.45%
  YoY % -41.18% -33.70% 56.92% -23.72% -6.71% -10.03% -
  Horiz. % 39.18% 66.61% 100.47% 64.03% 83.93% 89.97% 100.00%
NAPS 2.9900 2.9100 3.1219 2.8580 2.7651 2.3414 2.2755 4.65%
  YoY % 2.75% -6.79% 9.23% 3.36% 18.10% 2.90% -
  Horiz. % 131.40% 127.88% 137.20% 125.60% 121.52% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.9100 2.9300 2.1600 3.9500 5.0000 5.1900 5.2000 -
P/RPS 0.54 0.82 0.67 0.66 0.66 0.70 0.73 -4.90%
  YoY % -34.15% 22.39% 1.52% 0.00% -5.71% -4.11% -
  Horiz. % 73.97% 112.33% 91.78% 90.41% 90.41% 95.89% 100.00%
P/EPS -272.65 15.80 16.14 454.02 47.35 20.75 20.20 -
  YoY % -1,825.63% -2.11% -96.45% 858.86% 128.19% 2.72% -
  Horiz. % -1,349.75% 78.22% 79.90% 2,247.62% 234.41% 102.72% 100.00%
EY -0.37 6.33 6.19 0.22 2.11 4.82 4.95 -
  YoY % -105.85% 2.26% 2,713.64% -89.57% -56.22% -2.63% -
  Horiz. % -7.47% 127.88% 125.05% 4.44% 42.63% 97.37% 100.00%
DY 2.62 2.90 6.48 4.05 4.20 4.34 4.81 -9.63%
  YoY % -9.66% -55.25% 60.00% -3.57% -3.23% -9.77% -
  Horiz. % 54.47% 60.29% 134.72% 84.20% 87.32% 90.23% 100.00%
P/NAPS 0.64 1.01 0.63 0.71 0.92 1.13 1.17 -9.56%
  YoY % -36.63% 60.32% -11.27% -22.83% -18.58% -3.42% -
  Horiz. % 54.70% 86.32% 53.85% 60.68% 78.63% 96.58% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 27/11/14 29/11/13 20/11/12 -
Price 1.4800 3.0000 2.1900 4.0700 4.9600 5.3500 4.9900 -
P/RPS 0.42 0.84 0.68 0.68 0.66 0.73 0.70 -8.16%
  YoY % -50.00% 23.53% 0.00% 3.03% -9.59% 4.29% -
  Horiz. % 60.00% 120.00% 97.14% 97.14% 94.29% 104.29% 100.00%
P/EPS -211.26 16.18 16.37 467.82 46.97 21.39 19.39 -
  YoY % -1,405.69% -1.16% -96.50% 896.00% 119.59% 10.31% -
  Horiz. % -1,089.53% 83.45% 84.42% 2,412.69% 242.24% 110.31% 100.00%
EY -0.47 6.18 6.11 0.21 2.13 4.67 5.16 -
  YoY % -107.61% 1.15% 2,809.52% -90.14% -54.39% -9.50% -
  Horiz. % -9.11% 119.77% 118.41% 4.07% 41.28% 90.50% 100.00%
DY 3.38 2.83 6.39 3.93 4.23 4.21 5.01 -6.35%
  YoY % 19.43% -55.71% 62.60% -7.09% 0.48% -15.97% -
  Horiz. % 67.47% 56.49% 127.54% 78.44% 84.43% 84.03% 100.00%
P/NAPS 0.49 1.03 0.64 0.73 0.92 1.17 1.12 -12.87%
  YoY % -52.43% 60.94% -12.33% -20.65% -21.37% 4.46% -
  Horiz. % 43.75% 91.96% 57.14% 65.18% 82.14% 104.46% 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.
 


 

453  179  506  1069 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.845+0.13 
 MRCB 1.05+0.09 
Partners & Brokers