Highlights

[BSTEAD] YoY Quarter Result on 2019-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     208.48%    YoY -     188.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,578,200 1,499,300 2,544,100 2,373,700 2,386,200 2,069,000 2,207,600 2.62%
  YoY % 71.96% -41.07% 7.18% -0.52% 15.33% -6.28% -
  Horiz. % 116.79% 67.92% 115.24% 107.52% 108.09% 93.72% 100.00%
PBT 81,200 -57,400 118,900 20,400 161,800 341,100 83,300 -0.42%
  YoY % 241.46% -148.28% 482.84% -87.39% -52.57% 309.48% -
  Horiz. % 97.48% -68.91% 142.74% 24.49% 194.24% 409.48% 100.00%
Tax -38,600 -8,700 -34,800 -21,700 -34,800 -39,700 -32,500 2.91%
  YoY % -343.68% 75.00% -60.37% 37.64% 12.34% -22.15% -
  Horiz. % 118.77% 26.77% 107.08% 66.77% 107.08% 122.15% 100.00%
NP 42,600 -66,100 84,100 -1,300 127,000 301,400 50,800 -2.89%
  YoY % 164.45% -178.60% 6,569.23% -101.02% -57.86% 493.31% -
  Horiz. % 83.86% -130.12% 165.55% -2.56% 250.00% 593.31% 100.00%
NP to SH -7,300 -73,700 24,300 -27,600 59,300 225,800 2,900 -
  YoY % 90.09% -403.29% 188.04% -146.54% -73.74% 7,686.21% -
  Horiz. % -251.72% -2,541.38% 837.93% -951.72% 2,044.83% 7,786.21% 100.00%
Tax Rate 47.54 % - % 29.27 % 106.37 % 21.51 % 11.64 % 39.02 % 3.34%
  YoY % 0.00% 0.00% -72.48% 394.51% 84.79% -70.17% -
  Horiz. % 121.83% 0.00% 75.01% 272.60% 55.13% 29.83% 100.00%
Total Cost 2,535,600 1,565,400 2,460,000 2,375,000 2,259,200 1,767,600 2,156,800 2.73%
  YoY % 61.98% -36.37% 3.58% 5.13% 27.81% -18.05% -
  Horiz. % 117.56% 72.58% 114.06% 110.12% 104.75% 81.95% 100.00%
Net Worth 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 -9.96%
  YoY % -12.50% -34.08% -10.40% 6.81% -29.16% 36.18% -
  Horiz. % 53.25% 60.86% 92.32% 103.04% 96.47% 136.18% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 20,270 60,810 66,804 51,785 -
  YoY % 0.00% 0.00% 0.00% -66.67% -8.97% 29.00% -
  Horiz. % 0.00% 0.00% 0.00% 39.14% 117.43% 129.00% 100.00%
Div Payout % - % - % - % - % 102.55 % 29.59 % 1,785.71 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 246.57% -98.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.74% 1.66% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 -9.96%
  YoY % -12.50% -34.08% -10.40% 6.81% -29.16% 36.18% -
  Horiz. % 53.25% 60.86% 92.32% 103.04% 96.47% 136.18% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,670,118 1,035,714 11.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 21.37% 61.25% -
  Horiz. % 195.71% 195.71% 195.71% 195.71% 195.71% 161.25% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.65 % -4.41 % 3.31 % -0.05 % 5.32 % 14.57 % 2.30 % -5.38%
  YoY % 137.41% -233.23% 6,720.00% -100.94% -63.49% 533.48% -
  Horiz. % 71.74% -191.74% 143.91% -2.17% 231.30% 633.48% 100.00%
ROE -0.23 % -2.07 % 0.45 % -0.46 % 1.05 % 2.83 % 0.05 % -
  YoY % 88.89% -560.00% 197.83% -143.81% -62.90% 5,560.00% -
  Horiz. % -460.00% -4,140.00% 900.00% -920.00% 2,100.00% 5,660.00% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 127.19 73.97 125.51 117.10 117.72 123.88 213.15 -8.24%
  YoY % 71.95% -41.06% 7.18% -0.53% -4.97% -41.88% -
  Horiz. % 59.67% 34.70% 58.88% 54.94% 55.23% 58.12% 100.00%
EPS -0.36 -3.64 1.20 -1.36 2.93 13.52 0.28 -
  YoY % 90.11% -403.33% 188.24% -146.42% -78.33% 4,728.57% -
  Horiz. % -128.57% -1,300.00% 428.57% -485.71% 1,046.43% 4,828.57% 100.00%
DPS 0.00 0.00 0.00 1.00 3.00 4.00 5.00 -
  YoY % 0.00% 0.00% 0.00% -66.67% -25.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 20.00% 60.00% 80.00% 100.00%
NAPS 1.5400 1.7600 2.6700 2.9800 2.7900 4.7800 5.6600 -19.49%
  YoY % -12.50% -34.08% -10.40% 6.81% -41.63% -15.55% -
  Horiz. % 27.21% 31.10% 47.17% 52.65% 49.29% 84.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 127.19 73.97 125.51 117.10 117.72 102.07 108.91 2.62%
  YoY % 71.95% -41.06% 7.18% -0.53% 15.33% -6.28% -
  Horiz. % 116.78% 67.92% 115.24% 107.52% 108.09% 93.72% 100.00%
EPS -0.36 -3.64 1.20 -1.36 2.93 11.14 0.14 -
  YoY % 90.11% -403.33% 188.24% -146.42% -73.70% 7,857.14% -
  Horiz. % -257.14% -2,600.00% 857.14% -971.43% 2,092.86% 7,957.14% 100.00%
DPS 0.00 0.00 0.00 1.00 3.00 3.30 2.55 -
  YoY % 0.00% 0.00% 0.00% -66.67% -9.09% 29.41% -
  Horiz. % 0.00% 0.00% 0.00% 39.22% 117.65% 129.41% 100.00%
NAPS 1.5400 1.7600 2.6700 2.9800 2.7900 3.9384 2.8920 -9.96%
  YoY % -12.50% -34.08% -10.40% 6.81% -29.16% 36.18% -
  Horiz. % 53.25% 60.86% 92.32% 103.04% 96.47% 136.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.6550 0.6050 1.0900 2.4600 2.6300 2.7100 4.1500 -
P/RPS 0.51 0.82 0.87 2.10 2.23 2.19 1.95 -20.01%
  YoY % -37.80% -5.75% -58.57% -5.83% 1.83% 12.31% -
  Horiz. % 26.15% 42.05% 44.62% 107.69% 114.36% 112.31% 100.00%
P/EPS -181.87 -16.64 90.92 -180.67 89.90 20.04 1,482.14 -
  YoY % -992.97% -118.30% 150.32% -300.97% 348.60% -98.65% -
  Horiz. % -12.27% -1.12% 6.13% -12.19% 6.07% 1.35% 100.00%
EY -0.55 -6.01 1.10 -0.55 1.11 4.99 0.07 -
  YoY % 90.85% -646.36% 300.00% -149.55% -77.76% 7,028.57% -
  Horiz. % -785.71% -8,585.71% 1,571.43% -785.71% 1,585.71% 7,128.57% 100.00%
DY 0.00 0.00 0.00 0.41 1.14 1.48 1.20 -
  YoY % 0.00% 0.00% 0.00% -64.04% -22.97% 23.33% -
  Horiz. % 0.00% 0.00% 0.00% 34.17% 95.00% 123.33% 100.00%
P/NAPS 0.43 0.34 0.41 0.83 0.94 0.57 0.73 -8.44%
  YoY % 26.47% -17.07% -50.60% -11.70% 64.91% -21.92% -
  Horiz. % 58.90% 46.58% 56.16% 113.70% 128.77% 78.08% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 28/08/19 29/08/18 30/08/17 24/08/16 24/08/15 -
Price 0.6050 0.6550 1.0100 2.0000 2.7000 2.2500 4.1000 -
P/RPS 0.48 0.89 0.80 1.71 2.29 1.82 1.92 -20.61%
  YoY % -46.07% 11.25% -53.22% -25.33% 25.82% -5.21% -
  Horiz. % 25.00% 46.35% 41.67% 89.06% 119.27% 94.79% 100.00%
P/EPS -167.99 -18.01 84.25 -146.88 92.29 16.64 1,464.29 -
  YoY % -832.76% -121.38% 157.36% -259.15% 454.63% -98.86% -
  Horiz. % -11.47% -1.23% 5.75% -10.03% 6.30% 1.14% 100.00%
EY -0.60 -5.55 1.19 -0.68 1.08 6.01 0.07 -
  YoY % 89.19% -566.39% 275.00% -162.96% -82.03% 8,485.71% -
  Horiz. % -857.14% -7,928.57% 1,700.00% -971.43% 1,542.86% 8,585.71% 100.00%
DY 0.00 0.00 0.00 0.50 1.11 1.78 1.22 -
  YoY % 0.00% 0.00% 0.00% -54.95% -37.64% 45.90% -
  Horiz. % 0.00% 0.00% 0.00% 40.98% 90.98% 145.90% 100.00%
P/NAPS 0.39 0.37 0.38 0.67 0.97 0.47 0.72 -9.71%
  YoY % 5.41% -2.63% -43.28% -30.93% 106.38% -34.72% -
  Horiz. % 54.17% 51.39% 52.78% 93.06% 134.72% 65.28% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS