Highlights

[BSTEAD] YoY TTM Result on 2018-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -18.73%    YoY -     65.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 8,765,700 9,043,300 10,618,500 9,877,400 9,207,000 8,488,300 9,620,100 -1.54%
  YoY % -3.07% -14.83% 7.50% 7.28% 8.47% -11.76% -
  Horiz. % 91.12% 94.00% 110.38% 102.67% 95.71% 88.24% 100.00%
PBT -107,100 -1,616,900 -308,200 974,300 615,000 493,800 595,300 -
  YoY % 93.38% -424.63% -131.63% 58.42% 24.54% -17.05% -
  Horiz. % -17.99% -271.61% -51.77% 163.67% 103.31% 82.95% 100.00%
Tax -121,900 -6,600 -121,200 -182,100 -168,900 -137,400 -127,200 -0.71%
  YoY % -1,746.97% 94.55% 33.44% -7.82% -22.93% -8.02% -
  Horiz. % 95.83% 5.19% 95.28% 143.16% 132.78% 108.02% 100.00%
NP -229,000 -1,623,500 -429,400 792,200 446,100 356,400 468,100 -
  YoY % 85.89% -278.09% -154.20% 77.58% 25.17% -23.86% -
  Horiz. % -48.92% -346.83% -91.73% 169.24% 95.30% 76.14% 100.00%
NP to SH -368,300 -1,427,500 -445,800 377,000 228,200 214,500 320,200 -
  YoY % 74.20% -220.21% -218.25% 65.21% 6.39% -33.01% -
  Horiz. % -115.02% -445.82% -139.23% 117.74% 71.27% 66.99% 100.00%
Tax Rate - % - % - % 18.69 % 27.46 % 27.83 % 21.37 % -
  YoY % 0.00% 0.00% 0.00% -31.94% -1.33% 30.23% -
  Horiz. % 0.00% 0.00% 0.00% 87.46% 128.50% 130.23% 100.00%
Total Cost 8,994,700 10,666,800 11,047,900 9,085,200 8,760,900 8,131,900 9,152,000 -0.29%
  YoY % -15.68% -3.45% 21.60% 3.70% 7.73% -11.15% -
  Horiz. % 98.28% 116.55% 120.72% 99.27% 95.73% 88.85% 100.00%
Net Worth 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 -9.96%
  YoY % -12.50% -34.08% -10.40% 6.81% -29.16% 36.18% -
  Horiz. % 53.25% 60.86% 92.32% 103.04% 96.47% 136.18% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 0 0 30,405 182,430 283,780 221,532 215,543 -
  YoY % 0.00% 0.00% -83.33% -35.71% 28.10% 2.78% -
  Horiz. % 0.00% 0.00% 14.11% 84.64% 131.66% 102.78% 100.00%
Div Payout % - % - % - % 48.39 % 124.36 % 103.28 % 67.32 % -
  YoY % 0.00% 0.00% 0.00% -61.09% 20.41% 53.42% -
  Horiz. % 0.00% 0.00% 0.00% 71.88% 184.73% 153.42% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,121,579 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 -9.96%
  YoY % -12.50% -34.08% -10.40% 6.81% -29.16% 36.18% -
  Horiz. % 53.25% 60.86% 92.32% 103.04% 96.47% 136.18% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,670,118 1,035,714 11.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 21.37% 61.25% -
  Horiz. % 195.71% 195.71% 195.71% 195.71% 195.71% 161.25% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -2.61 % -17.95 % -4.04 % 8.02 % 4.85 % 4.20 % 4.87 % -
  YoY % 85.46% -344.31% -150.37% 65.36% 15.48% -13.76% -
  Horiz. % -53.59% -368.58% -82.96% 164.68% 99.59% 86.24% 100.00%
ROE -11.80 % -40.01 % -8.24 % 6.24 % 4.04 % 2.69 % 5.46 % -
  YoY % 70.51% -385.56% -232.05% 54.46% 50.19% -50.73% -
  Horiz. % -216.12% -732.78% -150.92% 114.29% 73.99% 49.27% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 432.45 446.14 523.85 487.29 454.22 508.25 928.84 -11.95%
  YoY % -3.07% -14.83% 7.50% 7.28% -10.63% -45.28% -
  Horiz. % 46.56% 48.03% 56.40% 52.46% 48.90% 54.72% 100.00%
EPS -18.17 -70.42 -21.99 18.60 11.26 12.84 30.92 -
  YoY % 74.20% -220.24% -218.23% 65.19% -12.31% -58.47% -
  Horiz. % -58.76% -227.75% -71.12% 60.16% 36.42% 41.53% 100.00%
DPS 0.00 0.00 1.50 9.00 14.00 13.26 20.81 -
  YoY % 0.00% 0.00% -83.33% -35.71% 5.58% -36.28% -
  Horiz. % 0.00% 0.00% 7.21% 43.25% 67.28% 63.72% 100.00%
NAPS 1.5400 1.7600 2.6700 2.9800 2.7900 4.7800 5.6600 -19.49%
  YoY % -12.50% -34.08% -10.40% 6.81% -41.63% -15.55% -
  Horiz. % 27.21% 31.10% 47.17% 52.65% 49.29% 84.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 432.45 446.14 523.85 487.29 454.22 418.76 474.60 -1.54%
  YoY % -3.07% -14.83% 7.50% 7.28% 8.47% -11.77% -
  Horiz. % 91.12% 94.00% 110.38% 102.67% 95.71% 88.23% 100.00%
EPS -18.17 -70.42 -21.99 18.60 11.26 10.58 15.80 -
  YoY % 74.20% -220.24% -218.23% 65.19% 6.43% -33.04% -
  Horiz. % -115.00% -445.70% -139.18% 117.72% 71.27% 66.96% 100.00%
DPS 0.00 0.00 1.50 9.00 14.00 10.93 10.63 -
  YoY % 0.00% 0.00% -83.33% -35.71% 28.09% 2.82% -
  Horiz. % 0.00% 0.00% 14.11% 84.67% 131.70% 102.82% 100.00%
NAPS 1.5400 1.7600 2.6700 2.9800 2.7900 3.9384 2.8920 -9.96%
  YoY % -12.50% -34.08% -10.40% 6.81% -29.16% 36.18% -
  Horiz. % 53.25% 60.86% 92.32% 103.04% 96.47% 136.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.6550 0.6050 1.0900 2.4600 2.6300 2.7100 4.1500 -
P/RPS 0.15 0.14 0.21 0.50 0.58 0.53 0.45 -16.72%
  YoY % 7.14% -33.33% -58.00% -13.79% 9.43% 17.78% -
  Horiz. % 33.33% 31.11% 46.67% 111.11% 128.89% 117.78% 100.00%
P/EPS -3.60 -0.86 -4.96 13.23 23.36 21.10 13.42 -
  YoY % -318.60% 82.66% -137.49% -43.36% 10.71% 57.23% -
  Horiz. % -26.83% -6.41% -36.96% 98.58% 174.07% 157.23% 100.00%
EY -27.74 -116.40 -20.18 7.56 4.28 4.74 7.45 -
  YoY % 76.17% -476.81% -366.93% 76.64% -9.70% -36.38% -
  Horiz. % -372.35% -1,562.42% -270.87% 101.48% 57.45% 63.62% 100.00%
DY 0.00 0.00 1.38 3.66 5.32 4.89 5.01 -
  YoY % 0.00% 0.00% -62.30% -31.20% 8.79% -2.40% -
  Horiz. % 0.00% 0.00% 27.54% 73.05% 106.19% 97.60% 100.00%
P/NAPS 0.43 0.34 0.41 0.83 0.94 0.57 0.73 -8.44%
  YoY % 26.47% -17.07% -50.60% -11.70% 64.91% -21.92% -
  Horiz. % 58.90% 46.58% 56.16% 113.70% 128.77% 78.08% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 28/08/19 29/08/18 30/08/17 24/08/16 24/08/15 -
Price 0.6050 0.6550 1.0100 2.0000 2.7000 2.2500 4.1000 -
P/RPS 0.14 0.15 0.19 0.41 0.59 0.44 0.44 -17.36%
  YoY % -6.67% -21.05% -53.66% -30.51% 34.09% 0.00% -
  Horiz. % 31.82% 34.09% 43.18% 93.18% 134.09% 100.00% 100.00%
P/EPS -3.33 -0.93 -4.59 10.75 23.98 17.52 13.26 -
  YoY % -258.06% 79.74% -142.70% -55.17% 36.87% 32.13% -
  Horiz. % -25.11% -7.01% -34.62% 81.07% 180.84% 132.13% 100.00%
EY -30.03 -107.52 -21.78 9.30 4.17 5.71 7.54 -
  YoY % 72.07% -393.66% -334.19% 123.02% -26.97% -24.27% -
  Horiz. % -398.28% -1,425.99% -288.86% 123.34% 55.31% 75.73% 100.00%
DY 0.00 0.00 1.49 4.50 5.19 5.90 5.08 -
  YoY % 0.00% 0.00% -66.89% -13.29% -12.03% 16.14% -
  Horiz. % 0.00% 0.00% 29.33% 88.58% 102.17% 116.14% 100.00%
P/NAPS 0.39 0.37 0.38 0.67 0.97 0.47 0.72 -9.71%
  YoY % 5.41% -2.63% -43.28% -30.93% 106.38% -34.72% -
  Horiz. % 54.17% 51.39% 52.78% 93.06% 134.72% 65.28% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS