Highlights

[BSTEAD] YoY Quarter Result on 2020-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 19-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     93.51%    YoY -     -226.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,086,700 2,260,900 2,506,700 2,245,000 2,375,200 1,856,700 1,892,300 1.64%
  YoY % -7.70% -9.81% 11.66% -5.48% 27.93% -1.88% -
  Horiz. % 110.27% 119.48% 132.47% 118.64% 125.52% 98.12% 100.00%
PBT 121,300 -53,300 51,500 70,300 71,600 36,300 69,500 9.72%
  YoY % 327.58% -203.50% -26.74% -1.82% 97.25% -47.77% -
  Horiz. % 174.53% -76.69% 74.10% 101.15% 103.02% 52.23% 100.00%
Tax -33,900 -22,300 -40,100 -32,200 -30,700 -26,800 -26,400 4.25%
  YoY % -52.02% 44.39% -24.53% -4.89% -14.55% -1.52% -
  Horiz. % 128.41% 84.47% 151.89% 121.97% 116.29% 101.52% 100.00%
NP 87,400 -75,600 11,400 38,100 40,900 9,500 43,100 12.49%
  YoY % 215.61% -763.16% -70.08% -6.85% 330.53% -77.96% -
  Horiz. % 202.78% -175.41% 26.45% 88.40% 94.90% 22.04% 100.00%
NP to SH 43,100 -73,100 -22,400 6,100 4,200 -21,500 100 174.59%
  YoY % 158.96% -226.34% -467.21% 45.24% 119.53% -21,600.00% -
  Horiz. % 43,100.00% -73,100.00% -22,400.00% 6,100.00% 4,200.00% -21,500.00% 100.00%
Tax Rate 27.95 % - % 77.86 % 45.80 % 42.88 % 73.83 % 37.99 % -4.98%
  YoY % 0.00% 0.00% 70.00% 6.81% -41.92% 94.34% -
  Horiz. % 73.57% 0.00% 204.95% 120.56% 112.87% 194.34% 100.00%
Total Cost 1,999,300 2,336,500 2,495,300 2,206,900 2,334,300 1,847,200 1,849,200 1.31%
  YoY % -14.43% -6.36% 13.07% -5.46% 26.37% -0.11% -
  Horiz. % 108.12% 126.35% 134.94% 119.34% 126.23% 99.89% 100.00%
Net Worth 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 5,705,769 5,659,999 -9.63%
  YoY % -14.12% -33.21% -12.54% 8.99% -1.24% 0.81% -
  Horiz. % 54.44% 63.39% 94.90% 108.51% 99.56% 100.81% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 50,675 50,675 51,682 50,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.95% 3.37% -
  Horiz. % 0.00% 0.00% 0.00% 101.35% 101.35% 103.37% 100.00%
Div Payout % - % - % - % 830.74 % 1,206.55 % - % 50,000.00 % -
  YoY % 0.00% 0.00% 0.00% -31.15% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1.66% 2.41% 0.00% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 5,705,769 5,659,999 -9.63%
  YoY % -14.12% -33.21% -12.54% 8.99% -1.24% 0.81% -
  Horiz. % 54.44% 63.39% 94.90% 108.51% 99.56% 100.81% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,033,653 1,000,000 12.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 96.10% 3.37% -
  Horiz. % 202.70% 202.70% 202.70% 202.70% 202.70% 103.37% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.19 % -3.34 % 0.45 % 1.70 % 1.72 % 0.51 % 2.28 % 10.66%
  YoY % 225.45% -842.22% -73.53% -1.16% 237.25% -77.63% -
  Horiz. % 183.77% -146.49% 19.74% 74.56% 75.44% 22.37% 100.00%
ROE 1.40 % -2.04 % -0.42 % 0.10 % 0.07 % -0.38 % 0.00 % -
  YoY % 168.63% -385.71% -520.00% 42.86% 118.42% 0.00% -
  Horiz. % -368.42% 536.84% 110.53% -26.32% -18.42% 100.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 102.95 111.54 123.67 110.75 117.18 179.62 189.23 -9.64%
  YoY % -7.70% -9.81% 11.67% -5.49% -34.76% -5.08% -
  Horiz. % 54.40% 58.94% 65.35% 58.53% 61.92% 94.92% 100.00%
EPS 2.13 -3.60 -1.11 0.30 0.21 -2.08 0.01 144.18%
  YoY % 159.17% -224.32% -470.00% 42.86% 110.10% -20,900.00% -
  Horiz. % 21,300.00% -36,000.00% -11,100.00% 3,000.00% 2,100.00% -20,800.00% 100.00%
DPS 0.00 0.00 0.00 2.50 2.50 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.5200 1.7700 2.6500 3.0300 2.7800 5.5200 5.6600 -19.66%
  YoY % -14.12% -33.21% -12.54% 8.99% -49.64% -2.47% -
  Horiz. % 26.86% 31.27% 46.82% 53.53% 49.12% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 102.95 111.54 123.67 110.75 117.18 91.60 93.35 1.64%
  YoY % -7.70% -9.81% 11.67% -5.49% 27.93% -1.87% -
  Horiz. % 110.28% 119.49% 132.48% 118.64% 125.53% 98.13% 100.00%
EPS 2.13 -3.60 -1.11 0.30 0.21 -1.06 0.00 -
  YoY % 159.17% -224.32% -470.00% 42.86% 119.81% 0.00% -
  Horiz. % -200.94% 339.62% 104.72% -28.30% -19.81% 100.00% -
DPS 0.00 0.00 0.00 2.50 2.50 2.55 2.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.96% 3.24% -
  Horiz. % 0.00% 0.00% 0.00% 101.21% 101.21% 103.24% 100.00%
NAPS 1.5200 1.7700 2.6500 3.0300 2.7800 2.8149 2.7923 -9.63%
  YoY % -14.12% -33.21% -12.54% 8.99% -1.24% 0.81% -
  Horiz. % 54.44% 63.39% 94.90% 108.51% 99.56% 100.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.6000 0.4200 1.2700 2.5400 2.7700 3.9300 4.6000 -
P/RPS 0.58 0.38 1.03 2.29 2.36 2.19 2.43 -21.22%
  YoY % 52.63% -63.11% -55.02% -2.97% 7.76% -9.88% -
  Horiz. % 23.87% 15.64% 42.39% 94.24% 97.12% 90.12% 100.00%
P/EPS 28.22 -11.65 -114.92 844.03 -1,403.70 -188.94 46,000.00 -70.82%
  YoY % 342.23% 89.86% -113.62% 160.13% -642.93% -100.41% -
  Horiz. % 0.06% -0.03% -0.25% 1.83% -3.05% -0.41% 100.00%
EY 3.54 -8.59 -0.87 0.12 -0.07 -0.53 0.00 -
  YoY % 141.21% -887.36% -825.00% 271.43% 86.79% 0.00% -
  Horiz. % -667.92% 1,620.75% 164.15% -22.64% 13.21% 100.00% -
DY 0.00 0.00 0.00 0.98 0.90 1.27 1.09 -
  YoY % 0.00% 0.00% 0.00% 8.89% -29.13% 16.51% -
  Horiz. % 0.00% 0.00% 0.00% 89.91% 82.57% 116.51% 100.00%
P/NAPS 0.39 0.24 0.48 0.84 1.39 0.71 0.81 -11.46%
  YoY % 62.50% -50.00% -42.86% -39.57% 95.77% -12.35% -
  Horiz. % 48.15% 29.63% 59.26% 103.70% 171.60% 87.65% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 19/06/20 30/05/19 31/05/18 29/05/17 25/05/16 25/05/15 -
Price 0.6150 0.6600 1.1100 2.4200 2.6000 2.8400 4.4000 -
P/RPS 0.60 0.59 0.90 2.19 2.22 1.58 2.33 -20.22%
  YoY % 1.69% -34.44% -58.90% -1.35% 40.51% -32.19% -
  Horiz. % 25.75% 25.32% 38.63% 93.99% 95.28% 67.81% 100.00%
P/EPS 28.92 -18.30 -100.45 804.15 -1,317.55 -136.54 44,000.00 -70.48%
  YoY % 258.03% 81.78% -112.49% 161.03% -864.96% -100.31% -
  Horiz. % 0.07% -0.04% -0.23% 1.83% -2.99% -0.31% 100.00%
EY 3.46 -5.46 -1.00 0.12 -0.08 -0.73 0.00 -
  YoY % 163.37% -446.00% -933.33% 250.00% 89.04% 0.00% -
  Horiz. % -473.97% 747.95% 136.99% -16.44% 10.96% 100.00% -
DY 0.00 0.00 0.00 1.03 0.96 1.76 1.14 -
  YoY % 0.00% 0.00% 0.00% 7.29% -45.45% 54.39% -
  Horiz. % 0.00% 0.00% 0.00% 90.35% 84.21% 154.39% 100.00%
P/NAPS 0.40 0.37 0.42 0.80 1.30 0.51 0.78 -10.52%
  YoY % 8.11% -11.90% -47.50% -38.46% 154.90% -34.62% -
  Horiz. % 51.28% 47.44% 53.85% 102.56% 166.67% 65.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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