Highlights

[BSTEAD] YoY Quarter Result on 2020-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 31-Mar-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -580.12%    YoY -     68.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,210,000 2,548,400 3,024,700 2,786,800 2,422,200 2,442,300 2,825,900 -4.01%
  YoY % -13.28% -15.75% 8.54% 15.05% -0.82% -13.57% -
  Horiz. % 78.21% 90.18% 107.03% 98.62% 85.71% 86.43% 100.00%
PBT -295,300 -1,349,800 -542,400 240,500 261,200 49,700 356,400 -
  YoY % 78.12% -148.86% -325.53% -7.92% 425.55% -86.05% -
  Horiz. % -82.86% -378.73% -152.19% 67.48% 73.29% 13.95% 100.00%
Tax -28,700 55,500 -22,600 -66,500 -76,300 -50,500 -32,400 -2.00%
  YoY % -151.71% 345.58% 66.02% 12.84% -51.09% -55.86% -
  Horiz. % 88.58% -171.30% 69.75% 205.25% 235.49% 155.86% 100.00%
NP -324,000 -1,294,300 -565,000 174,000 184,900 -800 324,000 -
  YoY % 74.97% -129.08% -424.71% -5.90% 23,212.50% -100.25% -
  Horiz. % -100.00% -399.48% -174.38% 53.70% 57.07% -0.25% 100.00%
NP to SH -352,300 -1,125,700 -455,000 86,100 120,700 4,200 299,000 -
  YoY % 68.70% -147.41% -628.46% -28.67% 2,773.81% -98.60% -
  Horiz. % -117.83% -376.49% -152.17% 28.80% 40.37% 1.40% 100.00%
Tax Rate - % - % - % 27.65 % 29.21 % 101.61 % 9.09 % -
  YoY % 0.00% 0.00% 0.00% -5.34% -71.25% 1,017.82% -
  Horiz. % 0.00% 0.00% 0.00% 304.18% 321.34% 1,117.82% 100.00%
Total Cost 2,534,000 3,842,700 3,589,700 2,612,800 2,237,300 2,443,100 2,501,900 0.21%
  YoY % -34.06% 7.05% 37.39% 16.78% -8.42% -2.35% -
  Horiz. % 101.28% 153.59% 143.48% 104.43% 89.42% 97.65% 100.00%
Net Worth 3,121,579 3,749,950 5,371,550 5,918,840 6,891,800 5,695,609 5,884,849 -10.02%
  YoY % -16.76% -30.19% -9.25% -14.12% 21.00% -3.22% -
  Horiz. % 53.04% 63.72% 91.28% 100.58% 117.11% 96.78% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 50,675 70,945 40,975 51,712 -
  YoY % 0.00% 0.00% 0.00% -28.57% 73.14% -20.76% -
  Horiz. % 0.00% 0.00% 0.00% 97.99% 137.19% 79.24% 100.00%
Div Payout % - % - % - % 58.86 % 58.78 % 975.61 % 17.30 % -
  YoY % 0.00% 0.00% 0.00% 0.14% -93.98% 5,539.36% -
  Horiz. % 0.00% 0.00% 0.00% 340.23% 339.77% 5,639.36% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,121,579 3,749,950 5,371,550 5,918,840 6,891,800 5,695,609 5,884,849 -10.02%
  YoY % -16.76% -30.19% -9.25% -14.12% 21.00% -3.22% -
  Horiz. % 53.04% 63.72% 91.28% 100.58% 117.11% 96.78% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,024,390 1,034,244 11.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 97.87% -0.95% -
  Horiz. % 195.99% 195.99% 195.99% 195.99% 195.99% 99.05% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -14.66 % -50.79 % -18.68 % 6.24 % 7.63 % -0.03 % 11.47 % -
  YoY % 71.14% -171.90% -399.36% -18.22% 25,533.33% -100.26% -
  Horiz. % -127.81% -442.81% -162.86% 54.40% 66.52% -0.26% 100.00%
ROE -11.29 % -30.02 % -8.47 % 1.45 % 1.75 % 0.07 % 5.08 % -
  YoY % 62.39% -254.43% -684.14% -17.14% 2,400.00% -98.62% -
  Horiz. % -222.24% -590.94% -166.73% 28.54% 34.45% 1.38% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 109.03 125.72 149.22 137.48 119.50 238.42 273.23 -14.18%
  YoY % -13.28% -15.75% 8.54% 15.05% -49.88% -12.74% -
  Horiz. % 39.90% 46.01% 54.61% 50.32% 43.74% 87.26% 100.00%
EPS -17.38 -55.54 -22.45 4.25 5.95 0.41 28.91 -
  YoY % 68.71% -147.39% -628.24% -28.57% 1,351.22% -98.58% -
  Horiz. % -60.12% -192.11% -77.65% 14.70% 20.58% 1.42% 100.00%
DPS 0.00 0.00 0.00 2.50 3.50 4.00 5.00 -
  YoY % 0.00% 0.00% 0.00% -28.57% -12.50% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 70.00% 80.00% 100.00%
NAPS 1.5400 1.8500 2.6500 2.9200 3.4000 5.5600 5.6900 -19.56%
  YoY % -16.76% -30.19% -9.25% -14.12% -38.85% -2.28% -
  Horiz. % 27.07% 32.51% 46.57% 51.32% 59.75% 97.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 109.03 125.72 149.22 137.48 119.50 120.49 139.41 -4.01%
  YoY % -13.28% -15.75% 8.54% 15.05% -0.82% -13.57% -
  Horiz. % 78.21% 90.18% 107.04% 98.62% 85.72% 86.43% 100.00%
EPS -17.38 -55.54 -22.45 4.25 5.95 0.21 14.75 -
  YoY % 68.71% -147.39% -628.24% -28.57% 2,733.33% -98.58% -
  Horiz. % -117.83% -376.54% -152.20% 28.81% 40.34% 1.42% 100.00%
DPS 0.00 0.00 0.00 2.50 3.50 2.02 2.55 -
  YoY % 0.00% 0.00% 0.00% -28.57% 73.27% -20.78% -
  Horiz. % 0.00% 0.00% 0.00% 98.04% 137.25% 79.22% 100.00%
NAPS 1.5400 1.8500 2.6500 2.9200 3.4000 2.8099 2.9032 -10.02%
  YoY % -16.76% -30.19% -9.25% -14.12% 21.00% -3.21% -
  Horiz. % 53.04% 63.72% 91.28% 100.58% 117.11% 96.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.6250 0.9500 1.4100 2.8900 2.6700 4.3000 4.8200 -
P/RPS 0.57 0.76 0.94 2.10 2.23 1.80 1.76 -17.12%
  YoY % -25.00% -19.15% -55.24% -5.83% 23.89% 2.27% -
  Horiz. % 32.39% 43.18% 53.41% 119.32% 126.70% 102.27% 100.00%
P/EPS -3.60 -1.71 -6.28 68.04 44.84 1,048.78 16.67 -
  YoY % -110.53% 72.77% -109.23% 51.74% -95.72% 6,191.42% -
  Horiz. % -21.60% -10.26% -37.67% 408.16% 268.99% 6,291.42% 100.00%
EY -27.81 -58.46 -15.92 1.47 2.23 0.10 6.00 -
  YoY % 52.43% -267.21% -1,182.99% -34.08% 2,130.00% -98.33% -
  Horiz. % -463.50% -974.33% -265.33% 24.50% 37.17% 1.67% 100.00%
DY 0.00 0.00 0.00 0.87 1.31 0.93 1.04 -
  YoY % 0.00% 0.00% 0.00% -33.59% 40.86% -10.58% -
  Horiz. % 0.00% 0.00% 0.00% 83.65% 125.96% 89.42% 100.00%
P/NAPS 0.41 0.51 0.53 0.99 0.79 0.77 0.85 -11.43%
  YoY % -19.61% -3.77% -46.46% 25.32% 2.60% -9.41% -
  Horiz. % 48.24% 60.00% 62.35% 116.47% 92.94% 90.59% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.6000 0.8000 1.4500 2.7800 2.8300 4.0800 4.6500 -
P/RPS 0.55 0.64 0.97 2.02 2.37 1.71 1.70 -17.13%
  YoY % -14.06% -34.02% -51.98% -14.77% 38.60% 0.59% -
  Horiz. % 32.35% 37.65% 57.06% 118.82% 139.41% 100.59% 100.00%
P/EPS -3.45 -1.44 -6.46 65.45 47.53 995.12 16.08 -
  YoY % -139.58% 77.71% -109.87% 37.70% -95.22% 6,088.56% -
  Horiz. % -21.46% -8.96% -40.17% 407.03% 295.58% 6,188.56% 100.00%
EY -28.97 -69.42 -15.48 1.53 2.10 0.10 6.22 -
  YoY % 58.27% -348.45% -1,111.76% -27.14% 2,000.00% -98.39% -
  Horiz. % -465.76% -1,116.08% -248.87% 24.60% 33.76% 1.61% 100.00%
DY 0.00 0.00 0.00 0.90 1.24 0.98 1.08 -
  YoY % 0.00% 0.00% 0.00% -27.42% 26.53% -9.26% -
  Horiz. % 0.00% 0.00% 0.00% 83.33% 114.81% 90.74% 100.00%
P/NAPS 0.39 0.43 0.55 0.95 0.83 0.73 0.82 -11.64%
  YoY % -9.30% -21.82% -42.11% 14.46% 13.70% -10.98% -
  Horiz. % 47.56% 52.44% 67.07% 115.85% 101.22% 89.02% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS