Highlights

[BSTEAD] YoY Cumulative Quarter Result on 2017-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     22.91%    YoY -     25.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 10,333,900 10,186,400 10,020,100 8,371,300 8,662,500 10,608,200 11,212,000 -1.35%
  YoY % 1.45% 1.66% 19.70% -3.36% -18.34% -5.39% -
  Horiz. % 92.17% 90.85% 89.37% 74.66% 77.26% 94.61% 100.00%
PBT -1,335,800 -387,900 1,117,000 740,400 269,200 685,700 707,700 -
  YoY % -244.37% -134.73% 50.86% 175.04% -60.74% -3.11% -
  Horiz. % -188.75% -54.81% 157.84% 104.62% 38.04% 96.89% 100.00%
Tax -50,500 -100,200 -193,700 -151,300 -129,800 -152,400 -147,900 -16.39%
  YoY % 49.60% 48.27% -28.02% -16.56% 14.83% -3.04% -
  Horiz. % 34.14% 67.75% 130.97% 102.30% 87.76% 103.04% 100.00%
NP -1,386,300 -488,100 923,300 589,100 139,400 533,300 559,800 -
  YoY % -184.02% -152.86% 56.73% 322.60% -73.86% -4.73% -
  Horiz. % -247.64% -87.19% 164.93% 105.23% 24.90% 95.27% 100.00%
NP to SH -1,278,800 -469,200 462,000 369,000 13,200 408,200 478,800 -
  YoY % -172.55% -201.56% 25.20% 2,695.45% -96.77% -14.75% -
  Horiz. % -267.08% -97.99% 96.49% 77.07% 2.76% 85.25% 100.00%
Tax Rate - % - % 17.34 % 20.43 % 48.22 % 22.23 % 20.90 % -
  YoY % 0.00% 0.00% -15.12% -57.63% 116.91% 6.36% -
  Horiz. % 0.00% 0.00% 82.97% 97.75% 230.72% 106.36% 100.00%
Total Cost 11,720,200 10,674,500 9,096,800 7,782,200 8,523,100 10,074,900 10,652,200 1.60%
  YoY % 9.80% 17.34% 16.89% -8.69% -15.40% -5.42% -
  Horiz. % 110.03% 100.21% 85.40% 73.06% 80.01% 94.58% 100.00%
Net Worth 3,749,950 5,371,550 5,918,840 6,891,800 5,733,750 5,884,616 5,232,673 -5.40%
  YoY % -30.19% -9.25% -14.12% 20.20% -2.56% 12.46% -
  Horiz. % 71.66% 102.65% 113.11% 131.71% 109.58% 112.46% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 101,350 222,970 354,725 206,250 268,892 310,237 -
  YoY % 0.00% -54.55% -37.14% 71.99% -23.30% -13.33% -
  Horiz. % 0.00% 32.67% 71.87% 114.34% 66.48% 86.67% 100.00%
Div Payout % - % - % 48.26 % 96.13 % 1,562.50 % 65.87 % 64.79 % -
  YoY % 0.00% 0.00% -49.80% -93.85% 2,272.10% 1.67% -
  Horiz. % 0.00% 0.00% 74.49% 148.37% 2,411.64% 101.67% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,749,950 5,371,550 5,918,840 6,891,800 5,733,750 5,884,616 5,232,673 -5.40%
  YoY % -30.19% -9.25% -14.12% 20.20% -2.56% 12.46% -
  Horiz. % 71.66% 102.65% 113.11% 131.71% 109.58% 112.46% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 1,031,250 1,034,203 1,034,288 11.86%
  YoY % 0.00% 0.00% 0.00% 96.56% -0.29% -0.01% -
  Horiz. % 195.98% 195.98% 195.98% 195.98% 99.71% 99.99% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -13.42 % -4.79 % 9.21 % 7.04 % 1.61 % 5.03 % 4.99 % -
  YoY % -180.17% -152.01% 30.82% 337.27% -67.99% 0.80% -
  Horiz. % -268.94% -95.99% 184.57% 141.08% 32.26% 100.80% 100.00%
ROE -34.10 % -8.73 % 7.81 % 5.35 % 0.23 % 6.94 % 9.15 % -
  YoY % -290.61% -211.78% 45.98% 2,226.09% -96.69% -24.15% -
  Horiz. % -372.68% -95.41% 85.36% 58.47% 2.51% 75.85% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 509.81 502.54 494.33 412.99 840.00 1,025.74 1,084.20 -11.81%
  YoY % 1.45% 1.66% 19.70% -50.83% -18.11% -5.39% -
  Horiz. % 47.02% 46.35% 45.59% 38.09% 77.48% 94.61% 100.00%
EPS -63.09 -23.15 22.79 20.03 1.28 39.47 46.30 -
  YoY % -172.53% -201.58% 13.78% 1,464.84% -96.76% -14.75% -
  Horiz. % -136.26% -50.00% 49.22% 43.26% 2.76% 85.25% 100.00%
DPS 0.00 5.00 11.00 17.50 20.00 26.00 30.00 -
  YoY % 0.00% -54.55% -37.14% -12.50% -23.08% -13.33% -
  Horiz. % 0.00% 16.67% 36.67% 58.33% 66.67% 86.67% 100.00%
NAPS 1.8500 2.6500 2.9200 3.4000 5.5600 5.6900 5.0600 -15.43%
  YoY % -30.19% -9.25% -14.12% -38.85% -2.28% 12.45% -
  Horiz. % 36.56% 52.37% 57.71% 67.19% 109.88% 112.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 509.81 502.54 494.33 412.99 427.36 523.34 553.13 -1.35%
  YoY % 1.45% 1.66% 19.70% -3.36% -18.34% -5.39% -
  Horiz. % 92.17% 90.85% 89.37% 74.66% 77.26% 94.61% 100.00%
EPS -63.09 -23.15 22.79 20.03 0.65 20.14 23.62 -
  YoY % -172.53% -201.58% 13.78% 2,981.54% -96.77% -14.73% -
  Horiz. % -267.10% -98.01% 96.49% 84.80% 2.75% 85.27% 100.00%
DPS 0.00 5.00 11.00 17.50 10.18 13.27 15.31 -
  YoY % 0.00% -54.55% -37.14% 71.91% -23.29% -13.32% -
  Horiz. % 0.00% 32.66% 71.85% 114.30% 66.49% 86.68% 100.00%
NAPS 1.8500 2.6500 2.9200 3.4000 2.8287 2.9031 2.5815 -5.40%
  YoY % -30.19% -9.25% -14.12% 20.20% -2.56% 12.46% -
  Horiz. % 71.66% 102.65% 113.11% 131.71% 109.58% 112.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.9500 1.4100 2.8900 2.6700 4.3000 4.8200 5.6200 -
P/RPS 0.19 0.28 0.58 0.65 0.51 0.47 0.52 -15.44%
  YoY % -32.14% -51.72% -10.77% 27.45% 8.51% -9.62% -
  Horiz. % 36.54% 53.85% 111.54% 125.00% 98.08% 90.38% 100.00%
P/EPS -1.51 -6.09 12.68 14.67 335.94 12.21 12.14 -
  YoY % 75.21% -148.03% -13.57% -95.63% 2,651.35% 0.58% -
  Horiz. % -12.44% -50.16% 104.45% 120.84% 2,767.22% 100.58% 100.00%
EY -66.41 -16.42 7.89 6.82 0.30 8.19 8.24 -
  YoY % -304.45% -308.11% 15.69% 2,173.33% -96.34% -0.61% -
  Horiz. % -805.95% -199.27% 95.75% 82.77% 3.64% 99.39% 100.00%
DY 0.00 3.55 3.81 6.55 4.65 5.39 5.34 -
  YoY % 0.00% -6.82% -41.83% 40.86% -13.73% 0.94% -
  Horiz. % 0.00% 66.48% 71.35% 122.66% 87.08% 100.94% 100.00%
P/NAPS 0.51 0.53 0.99 0.79 0.77 0.85 1.11 -12.15%
  YoY % -3.77% -46.46% 25.32% 2.60% -9.41% -23.42% -
  Horiz. % 45.95% 47.75% 89.19% 71.17% 69.37% 76.58% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.8000 1.4500 2.7800 2.8300 4.0800 4.6500 5.3600 -
P/RPS 0.16 0.29 0.56 0.69 0.49 0.45 0.49 -17.01%
  YoY % -44.83% -48.21% -18.84% 40.82% 8.89% -8.16% -
  Horiz. % 32.65% 59.18% 114.29% 140.82% 100.00% 91.84% 100.00%
P/EPS -1.27 -6.26 12.20 15.55 318.75 11.78 11.58 -
  YoY % 79.71% -151.31% -21.54% -95.12% 2,605.86% 1.73% -
  Horiz. % -10.97% -54.06% 105.35% 134.28% 2,752.59% 101.73% 100.00%
EY -78.86 -15.96 8.20 6.43 0.31 8.49 8.64 -
  YoY % -394.11% -294.63% 27.53% 1,974.19% -96.35% -1.74% -
  Horiz. % -912.73% -184.72% 94.91% 74.42% 3.59% 98.26% 100.00%
DY 0.00 3.45 3.96 6.18 4.90 5.59 5.60 -
  YoY % 0.00% -12.88% -35.92% 26.12% -12.34% -0.18% -
  Horiz. % 0.00% 61.61% 70.71% 110.36% 87.50% 99.82% 100.00%
P/NAPS 0.43 0.55 0.95 0.83 0.73 0.82 1.06 -13.96%
  YoY % -21.82% -42.11% 14.46% 13.70% -10.98% -22.64% -
  Horiz. % 40.57% 51.89% 89.62% 78.30% 68.87% 77.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers