Highlights

[BSTEAD] YoY 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 -     126.45%    YoY -     -97.66%
Quarter Report


View:


Show?  YoY % Horiz. %

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 2,543,000 2,471,900 2,023,400 2,120,300 2,694,300 2,700,500 2,512,100 0.20%
  YoY % 2.88% 22.17% -4.57% -21.30% -0.23% 7.50% -
  Horiz. % 101.23% 98.40% 80.55% 84.40% 107.25% 107.50% 100.00%
PBT 63,800 643,100 120,400 66,700 86,100 159,200 132,700 -11.49%
  YoY % -90.08% 434.14% 80.51% -22.53% -45.92% 19.97% -
  Horiz. % 48.08% 484.63% 90.73% 50.26% 64.88% 119.97% 100.00%
Tax -23,700 -61,700 -27,100 -20,400 -35,900 -36,300 -30,800 -4.27%
  YoY % 61.59% -127.68% -32.84% 43.18% 1.10% -17.86% -
  Horiz. % 76.95% 200.32% 87.99% 66.23% 116.56% 117.86% 100.00%
NP 40,100 581,400 93,300 46,300 50,200 122,900 101,900 -14.39%
  YoY % -93.10% 523.15% 101.51% -7.77% -59.15% 20.61% -
  Horiz. % 39.35% 570.56% 91.56% 45.44% 49.26% 120.61% 100.00%
NP to SH 7,300 312,400 44,000 6,000 18,200 97,500 77,900 -32.59%
  YoY % -97.66% 610.00% 633.33% -67.03% -81.33% 25.16% -
  Horiz. % 9.37% 401.03% 56.48% 7.70% 23.36% 125.16% 100.00%
Tax Rate 37.15 % 9.59 % 22.51 % 30.58 % 41.70 % 22.80 % 23.21 % 8.15%
  YoY % 287.38% -57.40% -26.39% -26.67% 82.89% -1.77% -
  Horiz. % 160.06% 41.32% 96.98% 131.75% 179.66% 98.23% 100.00%
Total Cost 2,502,900 1,890,500 1,930,100 2,074,000 2,644,100 2,577,600 2,410,200 0.63%
  YoY % 32.39% -2.05% -6.94% -21.56% 2.58% 6.95% -
  Horiz. % 103.85% 78.44% 80.08% 86.05% 109.70% 106.95% 100.00%
Net Worth 6,060,730 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4.65%
  YoY % 2.75% -14.66% 19.32% 3.36% 18.10% 2.86% -
  Horiz. % 131.36% 127.84% 149.81% 125.55% 121.47% 102.86% 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 30,405 60,810 101,350 62,068 62,045 77,545 103,452 -18.45%
  YoY % -50.00% -40.00% 63.29% 0.04% -19.99% -25.04% -
  Horiz. % 29.39% 58.78% 97.97% 60.00% 59.97% 74.96% 100.00%
Div Payout % 416.51 % 19.47 % 230.34 % 1,034.48 % 340.91 % 79.53 % 132.80 % 20.98%
  YoY % 2,039.24% -91.55% -77.73% 203.45% 328.66% -40.11% -
  Horiz. % 313.64% 14.66% 173.45% 778.98% 256.71% 59.89% 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 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4.65%
  YoY % 2.75% -14.66% 19.32% 3.36% 18.10% 2.86% -
  Horiz. % 131.36% 127.84% 149.81% 125.55% 121.47% 102.86% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,034,482 1,034,090 1,033,934 1,034,528 11.86%
  YoY % 0.00% 0.00% 95.94% 0.04% 0.02% -0.06% -
  Horiz. % 195.93% 195.93% 195.93% 100.00% 99.96% 99.94% 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 1.58 % 23.52 % 4.61 % 2.18 % 1.86 % 4.55 % 4.06 % -14.55%
  YoY % -93.28% 410.20% 111.47% 17.20% -59.12% 12.07% -
  Horiz. % 38.92% 579.31% 113.55% 53.69% 45.81% 112.07% 100.00%
ROE 0.12 % 5.30 % 0.64 % 0.10 % 0.32 % 2.05 % 1.69 % -35.64%
  YoY % -97.74% 728.13% 540.00% -68.75% -84.39% 21.30% -
  Horiz. % 7.10% 313.61% 37.87% 5.92% 18.93% 121.30% 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 125.46 121.95 99.82 204.96 260.55 261.19 242.83 -10.42%
  YoY % 2.88% 22.17% -51.30% -21.34% -0.25% 7.56% -
  Horiz. % 51.67% 50.22% 41.11% 84.40% 107.30% 107.56% 100.00%
EPS 0.36 15.41 2.17 0.58 1.76 9.43 7.53 -39.74%
  YoY % -97.66% 610.14% 274.14% -67.05% -81.34% 25.23% -
  Horiz. % 4.78% 204.65% 28.82% 7.70% 23.37% 125.23% 100.00%
DPS 1.50 3.00 5.00 6.00 6.00 7.50 10.00 -27.10%
  YoY % -50.00% -40.00% -16.67% 0.00% -20.00% -25.00% -
  Horiz. % 15.00% 30.00% 50.00% 60.00% 60.00% 75.00% 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 125.46 121.95 99.82 104.60 132.92 133.23 123.93 0.20%
  YoY % 2.88% 22.17% -4.57% -21.31% -0.23% 7.50% -
  Horiz. % 101.23% 98.40% 80.55% 84.40% 107.25% 107.50% 100.00%
EPS 0.36 15.41 2.17 0.30 0.90 4.81 3.84 -32.59%
  YoY % -97.66% 610.14% 623.33% -66.67% -81.29% 25.26% -
  Horiz. % 9.38% 401.30% 56.51% 7.81% 23.44% 125.26% 100.00%
DPS 1.50 3.00 5.00 3.06 3.06 3.83 5.10 -18.44%
  YoY % -50.00% -40.00% 63.40% 0.00% -20.10% -24.90% -
  Horiz. % 29.41% 58.82% 98.04% 60.00% 60.00% 75.10% 100.00%
NAPS 2.9900 2.9100 3.4100 2.8580 2.7651 2.3413 2.2763 4.65%
  YoY % 2.75% -14.66% 19.31% 3.36% 18.10% 2.86% -
  Horiz. % 131.35% 127.84% 149.80% 125.55% 121.47% 102.86% 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 1.52 2.40 2.16 1.93 1.92 1.99 2.14 -5.54%
  YoY % -36.67% 11.11% 11.92% 0.52% -3.52% -7.01% -
  Horiz. % 71.03% 112.15% 100.93% 90.19% 89.72% 92.99% 100.00%
P/EPS 530.35 19.01 99.51 681.03 284.09 55.04 69.06 40.44%
  YoY % 2,689.85% -80.90% -85.39% 139.72% 416.15% -20.30% -
  Horiz. % 767.96% 27.53% 144.09% 986.14% 411.37% 79.70% 100.00%
EY 0.19 5.26 1.00 0.15 0.35 1.82 1.45 -28.72%
  YoY % -96.39% 426.00% 566.67% -57.14% -80.77% 25.52% -
  Horiz. % 13.10% 362.76% 68.97% 10.34% 24.14% 125.52% 100.00%
DY 0.79 1.02 2.31 1.52 1.20 1.45 1.92 -13.75%
  YoY % -22.55% -55.84% 51.97% 26.67% -17.24% -24.48% -
  Horiz. % 41.15% 53.12% 120.31% 79.17% 62.50% 75.52% 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 1.18 2.46 2.19 1.99 1.90 2.05 2.05 -8.79%
  YoY % -52.03% 12.33% 10.05% 4.74% -7.32% 0.00% -
  Horiz. % 57.56% 120.00% 106.83% 97.07% 92.68% 100.00% 100.00%
P/EPS 410.95 19.47 100.89 701.72 281.82 56.73 66.27 35.52%
  YoY % 2,010.68% -80.70% -85.62% 149.00% 396.77% -14.40% -
  Horiz. % 620.11% 29.38% 152.24% 1,058.88% 425.26% 85.60% 100.00%
EY 0.24 5.14 0.99 0.14 0.35 1.76 1.51 -26.39%
  YoY % -95.33% 419.19% 607.14% -60.00% -80.11% 16.56% -
  Horiz. % 15.89% 340.40% 65.56% 9.27% 23.18% 116.56% 100.00%
DY 1.01 1.00 2.28 1.47 1.21 1.40 2.00 -10.76%
  YoY % 1.00% -56.14% 55.10% 21.49% -13.57% -30.00% -
  Horiz. % 50.50% 50.00% 114.00% 73.50% 60.50% 70.00% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers