Highlights

[BSTEAD] YoY Quarter Result on 2018-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -92.92%    YoY -     45.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,506,700 2,245,000 2,375,200 1,856,700 1,892,300 2,499,800 2,531,100 -0.16%
  YoY % 11.66% -5.48% 27.93% -1.88% -24.30% -1.24% -
  Horiz. % 99.04% 88.70% 93.84% 73.36% 74.76% 98.76% 100.00%
PBT 51,500 70,300 71,600 36,300 69,500 133,300 174,900 -18.43%
  YoY % -26.74% -1.82% 97.25% -47.77% -47.86% -23.79% -
  Horiz. % 29.45% 40.19% 40.94% 20.75% 39.74% 76.21% 100.00%
Tax -40,100 -32,200 -30,700 -26,800 -26,400 -41,900 -40,800 -0.29%
  YoY % -24.53% -4.89% -14.55% -1.52% 36.99% -2.70% -
  Horiz. % 98.28% 78.92% 75.25% 65.69% 64.71% 102.70% 100.00%
NP 11,400 38,100 40,900 9,500 43,100 91,400 134,100 -33.68%
  YoY % -70.08% -6.85% 330.53% -77.96% -52.84% -31.84% -
  Horiz. % 8.50% 28.41% 30.50% 7.08% 32.14% 68.16% 100.00%
NP to SH -22,400 6,100 4,200 -21,500 100 66,700 99,900 -
  YoY % -467.21% 45.24% 119.53% -21,600.00% -99.85% -33.23% -
  Horiz. % -22.42% 6.11% 4.20% -21.52% 0.10% 66.77% 100.00%
Tax Rate 77.86 % 45.80 % 42.88 % 73.83 % 37.99 % 31.43 % 23.33 % 22.23%
  YoY % 70.00% 6.81% -41.92% 94.34% 20.87% 34.72% -
  Horiz. % 333.73% 196.31% 183.80% 316.46% 162.84% 134.72% 100.00%
Total Cost 2,495,300 2,206,900 2,334,300 1,847,200 1,849,200 2,408,400 2,397,000 0.67%
  YoY % 13.07% -5.46% 26.37% -0.11% -23.22% 0.48% -
  Horiz. % 104.10% 92.07% 97.38% 77.06% 77.15% 100.48% 100.00%
Net Worth 5,371,550 6,141,809 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 2.31%
  YoY % -12.54% 8.99% -1.24% 0.81% 8.38% 11.47% -
  Horiz. % 114.66% 131.10% 120.29% 121.79% 120.82% 111.47% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 50,675 50,675 51,682 50,000 77,558 77,562 -
  YoY % 0.00% 0.00% -1.95% 3.37% -35.53% -0.01% -
  Horiz. % 0.00% 65.33% 65.33% 66.63% 64.46% 99.99% 100.00%
Div Payout % - % 830.74 % 1,206.55 % - % 50,000.00 % 116.28 % 77.64 % -
  YoY % 0.00% -31.15% 0.00% 0.00% 42,899.66% 49.77% -
  Horiz. % 0.00% 1,069.99% 1,554.03% 0.00% 64,399.79% 149.77% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,371,550 6,141,809 5,635,059 5,705,769 5,659,999 5,222,248 4,684,751 2.31%
  YoY % -12.54% 8.99% -1.24% 0.81% 8.38% 11.47% -
  Horiz. % 114.66% 131.10% 120.29% 121.79% 120.82% 111.47% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,033,653 1,000,000 1,034,108 1,034,161 11.86%
  YoY % 0.00% 0.00% 96.10% 3.37% -3.30% -0.01% -
  Horiz. % 196.00% 196.00% 196.00% 99.95% 96.70% 99.99% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.45 % 1.70 % 1.72 % 0.51 % 2.28 % 3.66 % 5.30 % -33.69%
  YoY % -73.53% -1.16% 237.25% -77.63% -37.70% -30.94% -
  Horiz. % 8.49% 32.08% 32.45% 9.62% 43.02% 69.06% 100.00%
ROE -0.42 % 0.10 % 0.07 % -0.38 % 0.00 % 1.28 % 2.13 % -
  YoY % -520.00% 42.86% 118.42% 0.00% 0.00% -39.91% -
  Horiz. % -19.72% 4.69% 3.29% -17.84% 0.00% 60.09% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 123.67 110.75 117.18 179.62 189.23 241.73 244.75 -10.75%
  YoY % 11.67% -5.49% -34.76% -5.08% -21.72% -1.23% -
  Horiz. % 50.53% 45.25% 47.88% 73.39% 77.32% 98.77% 100.00%
EPS -1.11 0.30 0.21 -2.08 0.01 6.45 9.66 -
  YoY % -470.00% 42.86% 110.10% -20,900.00% -99.84% -33.23% -
  Horiz. % -11.49% 3.11% 2.17% -21.53% 0.10% 66.77% 100.00%
DPS 0.00 2.50 2.50 5.00 5.00 7.50 7.50 -
  YoY % 0.00% 0.00% -50.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 33.33% 33.33% 66.67% 66.67% 100.00% 100.00%
NAPS 2.6500 3.0300 2.7800 5.5200 5.6600 5.0500 4.5300 -8.54%
  YoY % -12.54% 8.99% -49.64% -2.47% 12.08% 11.48% -
  Horiz. % 58.50% 66.89% 61.37% 121.85% 124.94% 111.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 123.67 110.75 117.18 91.60 93.35 123.33 124.87 -0.16%
  YoY % 11.67% -5.49% 27.93% -1.87% -24.31% -1.23% -
  Horiz. % 99.04% 88.69% 93.84% 73.36% 74.76% 98.77% 100.00%
EPS -1.11 0.30 0.21 -1.06 0.00 3.29 4.93 -
  YoY % -470.00% 42.86% 119.81% 0.00% 0.00% -33.27% -
  Horiz. % -22.52% 6.09% 4.26% -21.50% 0.00% 66.73% 100.00%
DPS 0.00 2.50 2.50 2.55 2.47 3.83 3.83 -
  YoY % 0.00% 0.00% -1.96% 3.24% -35.51% 0.00% -
  Horiz. % 0.00% 65.27% 65.27% 66.58% 64.49% 100.00% 100.00%
NAPS 2.6500 3.0300 2.7800 2.8149 2.7923 2.5763 2.3112 2.31%
  YoY % -12.54% 8.99% -1.24% 0.81% 8.38% 11.47% -
  Horiz. % 114.66% 131.10% 120.28% 121.79% 120.82% 111.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2700 2.5400 2.7700 3.9300 4.6000 5.4200 5.1300 -
P/RPS 1.03 2.29 2.36 2.19 2.43 2.24 2.10 -11.19%
  YoY % -55.02% -2.97% 7.76% -9.88% 8.48% 6.67% -
  Horiz. % 49.05% 109.05% 112.38% 104.29% 115.71% 106.67% 100.00%
P/EPS -114.92 844.03 -1,403.70 -188.94 46,000.00 84.03 53.11 -
  YoY % -113.62% 160.13% -642.93% -100.41% 54,642.35% 58.22% -
  Horiz. % -216.38% 1,589.21% -2,643.00% -355.75% 86,612.69% 158.22% 100.00%
EY -0.87 0.12 -0.07 -0.53 0.00 1.19 1.88 -
  YoY % -825.00% 271.43% 86.79% 0.00% 0.00% -36.70% -
  Horiz. % -46.28% 6.38% -3.72% -28.19% 0.00% 63.30% 100.00%
DY 0.00 0.98 0.90 1.27 1.09 1.38 1.46 -
  YoY % 0.00% 8.89% -29.13% 16.51% -21.01% -5.48% -
  Horiz. % 0.00% 67.12% 61.64% 86.99% 74.66% 94.52% 100.00%
P/NAPS 0.48 0.84 1.39 0.71 0.81 1.07 1.13 -13.29%
  YoY % -42.86% -39.57% 95.77% -12.35% -24.30% -5.31% -
  Horiz. % 42.48% 74.34% 123.01% 62.83% 71.68% 94.69% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 29/05/17 25/05/16 25/05/15 26/05/14 22/05/13 -
Price 1.1100 2.4200 2.6000 2.8400 4.4000 5.3600 5.3900 -
P/RPS 0.90 2.19 2.22 1.58 2.33 2.22 2.20 -13.83%
  YoY % -58.90% -1.35% 40.51% -32.19% 4.95% 0.91% -
  Horiz. % 40.91% 99.55% 100.91% 71.82% 105.91% 100.91% 100.00%
P/EPS -100.45 804.15 -1,317.55 -136.54 44,000.00 83.10 55.80 -
  YoY % -112.49% 161.03% -864.96% -100.31% 52,848.25% 48.92% -
  Horiz. % -180.02% 1,441.13% -2,361.20% -244.70% 78,853.05% 148.92% 100.00%
EY -1.00 0.12 -0.08 -0.73 0.00 1.20 1.79 -
  YoY % -933.33% 250.00% 89.04% 0.00% 0.00% -32.96% -
  Horiz. % -55.87% 6.70% -4.47% -40.78% 0.00% 67.04% 100.00%
DY 0.00 1.03 0.96 1.76 1.14 1.40 1.39 -
  YoY % 0.00% 7.29% -45.45% 54.39% -18.57% 0.72% -
  Horiz. % 0.00% 74.10% 69.06% 126.62% 82.01% 100.72% 100.00%
P/NAPS 0.42 0.80 1.30 0.51 0.78 1.06 1.19 -15.93%
  YoY % -47.50% -38.46% 154.90% -34.62% -26.42% -10.92% -
  Horiz. % 35.29% 67.23% 109.24% 42.86% 65.55% 89.08% 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
 
 

213  250  470  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.535+0.09 
 NEXGRAM 0.03+0.005 
 EDUSPEC 0.0250.00 
 KNM 0.26+0.01 
 K1-WC 0.375+0.08 
 AT 0.085+0.01 
 CAREPLS 1.68-0.14 
 SANICHI 0.12+0.005 
 HLT 0.895+0.01 
 HLT-WA 0.585-0.07 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers