Highlights

[BSTEAD] YoY TTM Result on 2020-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -7.37%    YoY -     -220.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,043,300 10,618,500 9,877,400 9,207,000 8,488,300 9,620,100 11,378,800 -3.75%
  YoY % -14.83% 7.50% 7.28% 8.47% -11.76% -15.46% -
  Horiz. % 79.47% 93.32% 86.81% 80.91% 74.60% 84.54% 100.00%
PBT -1,616,900 -308,200 974,300 615,000 493,800 595,300 682,900 -
  YoY % -424.63% -131.63% 58.42% 24.54% -17.05% -12.83% -
  Horiz. % -236.77% -45.13% 142.67% 90.06% 72.31% 87.17% 100.00%
Tax -6,600 -121,200 -182,100 -168,900 -137,400 -127,200 -172,800 -41.94%
  YoY % 94.55% 33.44% -7.82% -22.93% -8.02% 26.39% -
  Horiz. % 3.82% 70.14% 105.38% 97.74% 79.51% 73.61% 100.00%
NP -1,623,500 -429,400 792,200 446,100 356,400 468,100 510,100 -
  YoY % -278.09% -154.20% 77.58% 25.17% -23.86% -8.23% -
  Horiz. % -318.27% -84.18% 155.30% 87.45% 69.87% 91.77% 100.00%
NP to SH -1,427,500 -445,800 377,000 228,200 214,500 320,200 408,700 -
  YoY % -220.21% -218.25% 65.21% 6.39% -33.01% -21.65% -
  Horiz. % -349.28% -109.08% 92.24% 55.84% 52.48% 78.35% 100.00%
Tax Rate - % - % 18.69 % 27.46 % 27.83 % 21.37 % 25.30 % -
  YoY % 0.00% 0.00% -31.94% -1.33% 30.23% -15.53% -
  Horiz. % 0.00% 0.00% 73.87% 108.54% 110.00% 84.47% 100.00%
Total Cost 10,666,800 11,047,900 9,085,200 8,760,900 8,131,900 9,152,000 10,868,700 -0.31%
  YoY % -3.45% 21.60% 3.70% 7.73% -11.15% -15.79% -
  Horiz. % 98.14% 101.65% 83.59% 80.61% 74.82% 84.21% 100.00%
Net Worth 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 5,171,232 -5.99%
  YoY % -34.08% -10.40% 6.81% -29.16% 36.18% 13.36% -
  Horiz. % 68.99% 104.66% 116.81% 109.36% 154.38% 113.36% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 30,405 182,430 283,780 221,532 215,543 310,243 -
  YoY % 0.00% -83.33% -35.71% 28.10% 2.78% -30.52% -
  Horiz. % 0.00% 9.80% 58.80% 91.47% 71.41% 69.48% 100.00%
Div Payout % - % - % 48.39 % 124.36 % 103.28 % 67.32 % 75.91 % -
  YoY % 0.00% 0.00% -61.09% 20.41% 53.42% -11.32% -
  Horiz. % 0.00% 0.00% 63.75% 163.83% 136.06% 88.68% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,567,519 5,412,090 6,040,460 5,655,329 7,983,165 5,862,142 5,171,232 -5.99%
  YoY % -34.08% -10.40% 6.81% -29.16% 36.18% 13.36% -
  Horiz. % 68.99% 104.66% 116.81% 109.36% 154.38% 113.36% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 1,670,118 1,035,714 1,034,246 11.86%
  YoY % 0.00% 0.00% 0.00% 21.37% 61.25% 0.14% -
  Horiz. % 195.99% 195.99% 195.99% 195.99% 161.48% 100.14% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -17.95 % -4.04 % 8.02 % 4.85 % 4.20 % 4.87 % 4.48 % -
  YoY % -344.31% -150.37% 65.36% 15.48% -13.76% 8.71% -
  Horiz. % -400.67% -90.18% 179.02% 108.26% 93.75% 108.71% 100.00%
ROE -40.01 % -8.24 % 6.24 % 4.04 % 2.69 % 5.46 % 7.90 % -
  YoY % -385.56% -232.05% 54.46% 50.19% -50.73% -30.89% -
  Horiz. % -506.46% -104.30% 78.99% 51.14% 34.05% 69.11% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 446.14 523.85 487.29 454.22 508.25 928.84 1,100.20 -13.95%
  YoY % -14.83% 7.50% 7.28% -10.63% -45.28% -15.58% -
  Horiz. % 40.55% 47.61% 44.29% 41.29% 46.20% 84.42% 100.00%
EPS -70.42 -21.99 18.60 11.26 12.84 30.92 39.52 -
  YoY % -220.24% -218.23% 65.19% -12.31% -58.47% -21.76% -
  Horiz. % -178.19% -55.64% 47.06% 28.49% 32.49% 78.24% 100.00%
DPS 0.00 1.50 9.00 14.00 13.26 20.81 30.00 -
  YoY % 0.00% -83.33% -35.71% 5.58% -36.28% -30.63% -
  Horiz. % 0.00% 5.00% 30.00% 46.67% 44.20% 69.37% 100.00%
NAPS 1.7600 2.6700 2.9800 2.7900 4.7800 5.6600 5.0000 -15.96%
  YoY % -34.08% -10.40% 6.81% -41.63% -15.55% 13.20% -
  Horiz. % 35.20% 53.40% 59.60% 55.80% 95.60% 113.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 446.14 523.85 487.29 454.22 418.76 474.60 561.36 -3.75%
  YoY % -14.83% 7.50% 7.28% 8.47% -11.77% -15.46% -
  Horiz. % 79.47% 93.32% 86.81% 80.91% 74.60% 84.54% 100.00%
EPS -70.42 -21.99 18.60 11.26 10.58 15.80 20.16 -
  YoY % -220.24% -218.23% 65.19% 6.43% -33.04% -21.63% -
  Horiz. % -349.31% -109.08% 92.26% 55.85% 52.48% 78.37% 100.00%
DPS 0.00 1.50 9.00 14.00 10.93 10.63 15.31 -
  YoY % 0.00% -83.33% -35.71% 28.09% 2.82% -30.57% -
  Horiz. % 0.00% 9.80% 58.79% 91.44% 71.39% 69.43% 100.00%
NAPS 1.7600 2.6700 2.9800 2.7900 3.9384 2.8920 2.5512 -5.99%
  YoY % -34.08% -10.40% 6.81% -29.16% 36.18% 13.36% -
  Horiz. % 68.99% 104.66% 116.81% 109.36% 154.37% 113.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6050 1.0900 2.4600 2.6300 2.7100 4.1500 5.1700 -
P/RPS 0.14 0.21 0.50 0.58 0.53 0.45 0.47 -18.26%
  YoY % -33.33% -58.00% -13.79% 9.43% 17.78% -4.26% -
  Horiz. % 29.79% 44.68% 106.38% 123.40% 112.77% 95.74% 100.00%
P/EPS -0.86 -4.96 13.23 23.36 21.10 13.42 13.08 -
  YoY % 82.66% -137.49% -43.36% 10.71% 57.23% 2.60% -
  Horiz. % -6.57% -37.92% 101.15% 178.59% 161.31% 102.60% 100.00%
EY -116.40 -20.18 7.56 4.28 4.74 7.45 7.64 -
  YoY % -476.81% -366.93% 76.64% -9.70% -36.38% -2.49% -
  Horiz. % -1,523.56% -264.14% 98.95% 56.02% 62.04% 97.51% 100.00%
DY 0.00 1.38 3.66 5.32 4.89 5.01 5.80 -
  YoY % 0.00% -62.30% -31.20% 8.79% -2.40% -13.62% -
  Horiz. % 0.00% 23.79% 63.10% 91.72% 84.31% 86.38% 100.00%
P/NAPS 0.34 0.41 0.83 0.94 0.57 0.73 1.03 -16.85%
  YoY % -17.07% -50.60% -11.70% 64.91% -21.92% -29.13% -
  Horiz. % 33.01% 39.81% 80.58% 91.26% 55.34% 70.87% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 29/08/18 30/08/17 24/08/16 24/08/15 25/08/14 -
Price 0.6550 1.0100 2.0000 2.7000 2.2500 4.1000 5.1300 -
P/RPS 0.15 0.19 0.41 0.59 0.44 0.44 0.47 -17.32%
  YoY % -21.05% -53.66% -30.51% 34.09% 0.00% -6.38% -
  Horiz. % 31.91% 40.43% 87.23% 125.53% 93.62% 93.62% 100.00%
P/EPS -0.93 -4.59 10.75 23.98 17.52 13.26 12.98 -
  YoY % 79.74% -142.70% -55.17% 36.87% 32.13% 2.16% -
  Horiz. % -7.16% -35.36% 82.82% 184.75% 134.98% 102.16% 100.00%
EY -107.52 -21.78 9.30 4.17 5.71 7.54 7.70 -
  YoY % -393.66% -334.19% 123.02% -26.97% -24.27% -2.08% -
  Horiz. % -1,396.36% -282.86% 120.78% 54.16% 74.16% 97.92% 100.00%
DY 0.00 1.49 4.50 5.19 5.90 5.08 5.85 -
  YoY % 0.00% -66.89% -13.29% -12.03% 16.14% -13.16% -
  Horiz. % 0.00% 25.47% 76.92% 88.72% 100.85% 86.84% 100.00%
P/NAPS 0.37 0.38 0.67 0.97 0.47 0.72 1.03 -15.67%
  YoY % -2.63% -43.28% -30.93% 106.38% -34.72% -30.10% -
  Horiz. % 35.92% 36.89% 65.05% 94.17% 45.63% 69.90% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS