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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,499,300 2,544,100 2,373,700 2,386,200 2,069,000 2,207,600 2,588,200 -8.69%
  YoY % -41.07% 7.18% -0.52% 15.33% -6.28% -14.71% -
  Horiz. % 57.93% 98.30% 91.71% 92.20% 79.94% 85.29% 100.00%
PBT -57,400 118,900 20,400 161,800 341,100 83,300 109,900 -
  YoY % -148.28% 482.84% -87.39% -52.57% 309.48% -24.20% -
  Horiz. % -52.23% 108.19% 18.56% 147.22% 310.37% 75.80% 100.00%
Tax -8,700 -34,800 -21,700 -34,800 -39,700 -32,500 -42,200 -23.12%
  YoY % 75.00% -60.37% 37.64% 12.34% -22.15% 22.99% -
  Horiz. % 20.62% 82.46% 51.42% 82.46% 94.08% 77.01% 100.00%
NP -66,100 84,100 -1,300 127,000 301,400 50,800 67,700 -
  YoY % -178.60% 6,569.23% -101.02% -57.86% 493.31% -24.96% -
  Horiz. % -97.64% 124.22% -1.92% 187.59% 445.20% 75.04% 100.00%
NP to SH -73,700 24,300 -27,600 59,300 225,800 2,900 45,300 -
  YoY % -403.29% 188.04% -146.54% -73.74% 7,686.21% -93.60% -
  Horiz. % -162.69% 53.64% -60.93% 130.91% 498.45% 6.40% 100.00%
Tax Rate - % 29.27 % 106.37 % 21.51 % 11.64 % 39.02 % 38.40 % -
  YoY % 0.00% -72.48% 394.51% 84.79% -70.17% 1.61% -
  Horiz. % 0.00% 76.22% 277.01% 56.02% 30.31% 101.61% 100.00%
Total Cost 1,565,400 2,460,000 2,375,000 2,259,200 1,767,600 2,156,800 2,520,500 -7.62%
  YoY % -36.37% 3.58% 5.13% 27.81% -18.05% -14.43% -
  Horiz. % 62.11% 97.60% 94.23% 89.63% 70.13% 85.57% 100.00%
Net Worth 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 5,440,137 -6.78%
  YoY % -34.08% -10.40% 6.81% -29.16% 36.18% 7.76% -
  Horiz. % 65.58% 99.48% 111.04% 103.96% 146.75% 107.76% 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 - - 20,270 60,810 66,804 51,785 77,568 -
  YoY % 0.00% 0.00% -66.67% -8.97% 29.00% -33.24% -
  Horiz. % 0.00% 0.00% 26.13% 78.40% 86.12% 66.76% 100.00%
Div Payout % - % - % - % 102.55 % 29.59 % 1,785.71 % 171.23 % -
  YoY % 0.00% 0.00% 0.00% 246.57% -98.34% 942.87% -
  Horiz. % 0.00% 0.00% 0.00% 59.89% 17.28% 1,042.87% 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 7,983,165 5,862,142 5,440,137 -6.78%
  YoY % -34.08% -10.40% 6.81% -29.16% 36.18% 7.76% -
  Horiz. % 65.58% 99.48% 111.04% 103.96% 146.75% 107.76% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 1,670,118 1,035,714 1,034,246 11.86%
  YoY % 0.00% 0.00% 0.00% 21.37% 61.25% 0.14% -
  Horiz. % 195.99% 195.99% 195.99% 195.99% 161.48% 100.14% 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 -4.41 % 3.31 % -0.05 % 5.32 % 14.57 % 2.30 % 2.62 % -
  YoY % -233.23% 6,720.00% -100.94% -63.49% 533.48% -12.21% -
  Horiz. % -168.32% 126.34% -1.91% 203.05% 556.11% 87.79% 100.00%
ROE -2.07 % 0.45 % -0.46 % 1.05 % 2.83 % 0.05 % 0.83 % -
  YoY % -560.00% 197.83% -143.81% -62.90% 5,560.00% -93.98% -
  Horiz. % -249.40% 54.22% -55.42% 126.51% 340.96% 6.02% 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 73.97 125.51 117.10 117.72 123.88 213.15 250.25 -18.37%
  YoY % -41.06% 7.18% -0.53% -4.97% -41.88% -14.83% -
  Horiz. % 29.56% 50.15% 46.79% 47.04% 49.50% 85.17% 100.00%
EPS -3.64 1.20 -1.36 2.93 13.52 0.28 4.38 -
  YoY % -403.33% 188.24% -146.42% -78.33% 4,728.57% -93.61% -
  Horiz. % -83.11% 27.40% -31.05% 66.89% 308.68% 6.39% 100.00%
DPS 0.00 0.00 1.00 3.00 4.00 5.00 7.50 -
  YoY % 0.00% 0.00% -66.67% -25.00% -20.00% -33.33% -
  Horiz. % 0.00% 0.00% 13.33% 40.00% 53.33% 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 73.97 125.51 117.10 117.72 102.07 108.91 127.69 -8.69%
  YoY % -41.06% 7.18% -0.53% 15.33% -6.28% -14.71% -
  Horiz. % 57.93% 98.29% 91.71% 92.19% 79.94% 85.29% 100.00%
EPS -3.64 1.20 -1.36 2.93 11.14 0.14 2.23 -
  YoY % -403.33% 188.24% -146.42% -73.70% 7,857.14% -93.72% -
  Horiz. % -163.23% 53.81% -60.99% 131.39% 499.55% 6.28% 100.00%
DPS 0.00 0.00 1.00 3.00 3.30 2.55 3.83 -
  YoY % 0.00% 0.00% -66.67% -9.09% 29.41% -33.42% -
  Horiz. % 0.00% 0.00% 26.11% 78.33% 86.16% 66.58% 100.00%
NAPS 1.7600 2.6700 2.9800 2.7900 3.9384 2.8920 2.6838 -6.78%
  YoY % -34.08% -10.40% 6.81% -29.16% 36.18% 7.76% -
  Horiz. % 65.58% 99.49% 111.04% 103.96% 146.75% 107.76% 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 0.82 0.87 2.10 2.23 2.19 1.95 2.07 -14.29%
  YoY % -5.75% -58.57% -5.83% 1.83% 12.31% -5.80% -
  Horiz. % 39.61% 42.03% 101.45% 107.73% 105.80% 94.20% 100.00%
P/EPS -16.64 90.92 -180.67 89.90 20.04 1,482.14 118.04 -
  YoY % -118.30% 150.32% -300.97% 348.60% -98.65% 1,155.63% -
  Horiz. % -14.10% 77.02% -153.06% 76.16% 16.98% 1,255.63% 100.00%
EY -6.01 1.10 -0.55 1.11 4.99 0.07 0.85 -
  YoY % -646.36% 300.00% -149.55% -77.76% 7,028.57% -91.76% -
  Horiz. % -707.06% 129.41% -64.71% 130.59% 587.06% 8.24% 100.00%
DY 0.00 0.00 0.41 1.14 1.48 1.20 1.45 -
  YoY % 0.00% 0.00% -64.04% -22.97% 23.33% -17.24% -
  Horiz. % 0.00% 0.00% 28.28% 78.62% 102.07% 82.76% 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 0.89 0.80 1.71 2.29 1.82 1.92 2.05 -12.97%
  YoY % 11.25% -53.22% -25.33% 25.82% -5.21% -6.34% -
  Horiz. % 43.41% 39.02% 83.41% 111.71% 88.78% 93.66% 100.00%
P/EPS -18.01 84.25 -146.88 92.29 16.64 1,464.29 117.12 -
  YoY % -121.38% 157.36% -259.15% 454.63% -98.86% 1,150.25% -
  Horiz. % -15.38% 71.93% -125.41% 78.80% 14.21% 1,250.25% 100.00%
EY -5.55 1.19 -0.68 1.08 6.01 0.07 0.85 -
  YoY % -566.39% 275.00% -162.96% -82.03% 8,485.71% -91.76% -
  Horiz. % -652.94% 140.00% -80.00% 127.06% 707.06% 8.24% 100.00%
DY 0.00 0.00 0.50 1.11 1.78 1.22 1.46 -
  YoY % 0.00% 0.00% -54.95% -37.64% 45.90% -16.44% -
  Horiz. % 0.00% 0.00% 34.25% 76.03% 121.92% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

451  317  630  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.85+0.085 
 KANGER 0.19+0.005 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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