Highlights

[BSTEAD] YoY 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 -     -72.44%    YoY -     -28.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,024,700 2,786,800 2,422,200 2,442,300 2,825,900 3,590,300 2,679,000 2.04%
  YoY % 8.54% 15.05% -0.82% -13.57% -21.29% 34.02% -
  Horiz. % 112.90% 104.02% 90.41% 91.16% 105.48% 134.02% 100.00%
PBT -542,400 240,500 261,200 49,700 356,400 280,500 173,400 -
  YoY % -325.53% -7.92% 425.55% -86.05% 27.06% 61.76% -
  Horiz. % -312.80% 138.70% 150.63% 28.66% 205.54% 161.76% 100.00%
Tax -22,600 -66,500 -76,300 -50,500 -32,400 -52,400 -8,100 18.64%
  YoY % 66.02% 12.84% -51.09% -55.86% 38.17% -546.91% -
  Horiz. % 279.01% 820.99% 941.98% 623.46% 400.00% 646.91% 100.00%
NP -565,000 174,000 184,900 -800 324,000 228,100 165,300 -
  YoY % -424.71% -5.90% 23,212.50% -100.25% 42.04% 37.99% -
  Horiz. % -341.80% 105.26% 111.86% -0.48% 196.01% 137.99% 100.00%
NP to SH -455,000 86,100 120,700 4,200 299,000 220,200 150,500 -
  YoY % -628.46% -28.67% 2,773.81% -98.60% 35.79% 46.31% -
  Horiz. % -302.33% 57.21% 80.20% 2.79% 198.67% 146.31% 100.00%
Tax Rate - % 27.65 % 29.21 % 101.61 % 9.09 % 18.68 % 4.67 % -
  YoY % 0.00% -5.34% -71.25% 1,017.82% -51.34% 300.00% -
  Horiz. % 0.00% 592.08% 625.48% 2,175.80% 194.65% 400.00% 100.00%
Total Cost 3,589,700 2,612,800 2,237,300 2,443,100 2,501,900 3,362,200 2,513,700 6.12%
  YoY % 37.39% 16.78% -8.42% -2.35% -25.59% 33.76% -
  Horiz. % 142.81% 103.94% 89.00% 97.19% 99.53% 133.76% 100.00%
Net Worth 5,371,550 5,918,840 6,891,800 5,695,609 5,884,849 5,233,499 4,654,639 2.42%
  YoY % -9.25% -14.12% 21.00% -3.22% 12.45% 12.44% -
  Horiz. % 115.40% 127.16% 148.06% 122.36% 126.43% 112.44% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 50,675 70,945 40,975 51,712 77,571 77,577 -
  YoY % 0.00% -28.57% 73.14% -20.76% -33.34% -0.01% -
  Horiz. % 0.00% 65.32% 91.45% 52.82% 66.66% 99.99% 100.00%
Div Payout % - % 58.86 % 58.78 % 975.61 % 17.30 % 35.23 % 51.55 % -
  YoY % 0.00% 0.14% -93.98% 5,539.36% -50.89% -31.66% -
  Horiz. % 0.00% 114.18% 114.03% 1,892.55% 33.56% 68.34% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,371,550 5,918,840 6,891,800 5,695,609 5,884,849 5,233,499 4,654,639 2.42%
  YoY % -9.25% -14.12% 21.00% -3.22% 12.45% 12.44% -
  Horiz. % 115.40% 127.16% 148.06% 122.36% 126.43% 112.44% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,024,390 1,034,244 1,034,288 1,034,364 11.86%
  YoY % 0.00% 0.00% 97.87% -0.95% -0.00% -0.01% -
  Horiz. % 195.97% 195.97% 195.97% 99.04% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -18.68 % 6.24 % 7.63 % -0.03 % 11.47 % 6.35 % 6.17 % -
  YoY % -399.36% -18.22% 25,533.33% -100.26% 80.63% 2.92% -
  Horiz. % -302.76% 101.13% 123.66% -0.49% 185.90% 102.92% 100.00%
ROE -8.47 % 1.45 % 1.75 % 0.07 % 5.08 % 4.21 % 3.23 % -
  YoY % -684.14% -17.14% 2,400.00% -98.62% 20.67% 30.34% -
  Horiz. % -262.23% 44.89% 54.18% 2.17% 157.28% 130.34% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 149.22 137.48 119.50 238.42 273.23 347.13 259.00 -8.78%
  YoY % 8.54% 15.05% -49.88% -12.74% -21.29% 34.03% -
  Horiz. % 57.61% 53.08% 46.14% 92.05% 105.49% 134.03% 100.00%
EPS -22.45 4.25 5.95 0.41 28.91 21.29 14.55 -
  YoY % -628.24% -28.57% 1,351.22% -98.58% 35.79% 46.32% -
  Horiz. % -154.30% 29.21% 40.89% 2.82% 198.69% 146.32% 100.00%
DPS 0.00 2.50 3.50 4.00 5.00 7.50 7.50 -
  YoY % 0.00% -28.57% -12.50% -20.00% -33.33% 0.00% -
  Horiz. % 0.00% 33.33% 46.67% 53.33% 66.67% 100.00% 100.00%
NAPS 2.6500 2.9200 3.4000 5.5600 5.6900 5.0600 4.5000 -8.44%
  YoY % -9.25% -14.12% -38.85% -2.28% 12.45% 12.44% -
  Horiz. % 58.89% 64.89% 75.56% 123.56% 126.44% 112.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 149.22 137.48 119.50 120.49 139.41 177.12 132.17 2.04%
  YoY % 8.54% 15.05% -0.82% -13.57% -21.29% 34.01% -
  Horiz. % 112.90% 104.02% 90.41% 91.16% 105.48% 134.01% 100.00%
EPS -22.45 4.25 5.95 0.21 14.75 10.86 7.42 -
  YoY % -628.24% -28.57% 2,733.33% -98.58% 35.82% 46.36% -
  Horiz. % -302.56% 57.28% 80.19% 2.83% 198.79% 146.36% 100.00%
DPS 0.00 2.50 3.50 2.02 2.55 3.83 3.83 -
  YoY % 0.00% -28.57% 73.27% -20.78% -33.42% 0.00% -
  Horiz. % 0.00% 65.27% 91.38% 52.74% 66.58% 100.00% 100.00%
NAPS 2.6500 2.9200 3.4000 2.8099 2.9032 2.5819 2.2963 2.42%
  YoY % -9.25% -14.12% 21.00% -3.21% 12.44% 12.44% -
  Horiz. % 115.40% 127.16% 148.06% 122.37% 126.43% 112.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.4100 2.8900 2.6700 4.3000 4.8200 5.6200 5.2000 -
P/RPS 0.94 2.10 2.23 1.80 1.76 1.62 2.01 -11.89%
  YoY % -55.24% -5.83% 23.89% 2.27% 8.64% -19.40% -
  Horiz. % 46.77% 104.48% 110.95% 89.55% 87.56% 80.60% 100.00%
P/EPS -6.28 68.04 44.84 1,048.78 16.67 26.40 35.74 -
  YoY % -109.23% 51.74% -95.72% 6,191.42% -36.86% -26.13% -
  Horiz. % -17.57% 190.37% 125.46% 2,934.47% 46.64% 73.87% 100.00%
EY -15.92 1.47 2.23 0.10 6.00 3.79 2.80 -
  YoY % -1,182.99% -34.08% 2,130.00% -98.33% 58.31% 35.36% -
  Horiz. % -568.57% 52.50% 79.64% 3.57% 214.29% 135.36% 100.00%
DY 0.00 0.87 1.31 0.93 1.04 1.33 1.44 -
  YoY % 0.00% -33.59% 40.86% -10.58% -21.80% -7.64% -
  Horiz. % 0.00% 60.42% 90.97% 64.58% 72.22% 92.36% 100.00%
P/NAPS 0.53 0.99 0.79 0.77 0.85 1.11 1.16 -12.23%
  YoY % -46.46% 25.32% 2.60% -9.41% -23.42% -4.31% -
  Horiz. % 45.69% 85.34% 68.10% 66.38% 73.28% 95.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 -
Price 1.4500 2.7800 2.8300 4.0800 4.6500 5.3600 4.7000 -
P/RPS 0.97 2.02 2.37 1.71 1.70 1.54 1.81 -9.87%
  YoY % -51.98% -14.77% 38.60% 0.59% 10.39% -14.92% -
  Horiz. % 53.59% 111.60% 130.94% 94.48% 93.92% 85.08% 100.00%
P/EPS -6.46 65.45 47.53 995.12 16.08 25.18 32.30 -
  YoY % -109.87% 37.70% -95.22% 6,088.56% -36.14% -22.04% -
  Horiz. % -20.00% 202.63% 147.15% 3,080.87% 49.78% 77.96% 100.00%
EY -15.48 1.53 2.10 0.10 6.22 3.97 3.10 -
  YoY % -1,111.76% -27.14% 2,000.00% -98.39% 56.68% 28.06% -
  Horiz. % -499.35% 49.35% 67.74% 3.23% 200.65% 128.06% 100.00%
DY 0.00 0.90 1.24 0.98 1.08 1.40 1.60 -
  YoY % 0.00% -27.42% 26.53% -9.26% -22.86% -12.50% -
  Horiz. % 0.00% 56.25% 77.50% 61.25% 67.50% 87.50% 100.00%
P/NAPS 0.55 0.95 0.83 0.73 0.82 1.06 1.04 -10.07%
  YoY % -42.11% 14.46% 13.70% -10.98% -22.64% 1.92% -
  Horiz. % 52.88% 91.35% 79.81% 70.19% 78.85% 101.92% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers