Highlights

[BSTEAD] YoY TTM Result on 2018-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -80.93%    YoY -     -85.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 10,810,200 9,948,500 9,655,500 8,391,400 9,046,100 11,372,600 10,300,700 0.81%
  YoY % 8.66% 3.03% 15.06% -7.24% -20.46% 10.41% -
  Horiz. % 104.95% 96.58% 93.74% 81.46% 87.82% 110.41% 100.00%
PBT -528,400 395,000 1,137,700 547,500 575,900 609,800 600,600 -
  YoY % -233.77% -65.28% 107.80% -4.93% -5.56% 1.53% -
  Horiz. % -87.98% 65.77% 189.43% 91.16% 95.89% 101.53% 100.00%
Tax -128,600 -144,100 -203,500 -144,100 -111,700 -172,400 -103,600 3.67%
  YoY % 10.76% 29.19% -41.22% -29.01% 35.21% -66.41% -
  Horiz. % 124.13% 139.09% 196.43% 139.09% 107.82% 166.41% 100.00%
NP -657,000 250,900 934,200 403,400 464,200 437,400 497,000 -
  YoY % -361.86% -73.14% 131.58% -13.10% 6.13% -11.99% -
  Horiz. % -132.19% 50.48% 187.97% 81.17% 93.40% 88.01% 100.00%
NP to SH -608,100 71,900 496,600 252,500 308,000 329,400 409,100 -
  YoY % -945.76% -85.52% 96.67% -18.02% -6.50% -19.48% -
  Horiz. % -148.64% 17.58% 121.39% 61.72% 75.29% 80.52% 100.00%
Tax Rate - % 36.48 % 17.89 % 26.32 % 19.40 % 28.27 % 17.25 % -
  YoY % 0.00% 103.91% -32.03% 35.67% -31.38% 63.88% -
  Horiz. % 0.00% 211.48% 103.71% 152.58% 112.46% 163.88% 100.00%
Total Cost 11,467,200 9,697,600 8,721,300 7,988,000 8,581,900 10,935,200 9,803,700 2.65%
  YoY % 18.25% 11.19% 9.18% -6.92% -21.52% 11.54% -
  Horiz. % 116.97% 98.92% 88.96% 81.48% 87.54% 111.54% 100.00%
Net Worth 5,249,929 6,060,730 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 1.70%
  YoY % -13.38% 2.75% -14.66% 19.32% 3.36% 18.10% -
  Horiz. % 110.62% 127.71% 124.29% 145.65% 122.07% 118.10% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 152,025 243,240 260,813 215,566 294,743 310,218 -
  YoY % 0.00% -37.50% -6.74% 20.99% -26.86% -4.99% -
  Horiz. % 0.00% 49.01% 78.41% 84.07% 69.49% 95.01% 100.00%
Div Payout % - % 211.44 % 48.98 % 103.29 % 69.99 % 89.48 % 75.83 % -
  YoY % 0.00% 331.69% -52.58% 47.58% -21.78% 18.00% -
  Horiz. % 0.00% 278.83% 64.59% 136.21% 92.30% 118.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,249,929 6,060,730 5,898,570 6,912,070 5,793,103 5,604,772 4,745,758 1.70%
  YoY % -13.38% 2.75% -14.66% 19.32% 3.36% 18.10% -
  Horiz. % 110.62% 127.71% 124.29% 145.65% 122.07% 118.10% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 1,034,482 1,034,090 1,033,934 11.87%
  YoY % 0.00% 0.00% 0.00% 95.94% 0.04% 0.02% -
  Horiz. % 196.05% 196.05% 196.05% 196.05% 100.05% 100.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -6.08 % 2.52 % 9.68 % 4.81 % 5.13 % 3.85 % 4.82 % -
  YoY % -341.27% -73.97% 101.25% -6.24% 33.25% -20.12% -
  Horiz. % -126.14% 52.28% 200.83% 99.79% 106.43% 79.88% 100.00%
ROE -11.58 % 1.19 % 8.42 % 3.65 % 5.32 % 5.88 % 8.62 % -
  YoY % -1,073.11% -85.87% 130.68% -31.39% -9.52% -31.79% -
  Horiz. % -134.34% 13.81% 97.68% 42.34% 61.72% 68.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 533.31 490.80 476.34 413.98 874.46 1,099.77 996.26 -9.89%
  YoY % 8.66% 3.04% 15.06% -52.66% -20.49% 10.39% -
  Horiz. % 53.53% 49.26% 47.81% 41.55% 87.77% 110.39% 100.00%
EPS -30.00 3.55 24.50 12.46 29.77 31.85 39.57 -
  YoY % -945.07% -85.51% 96.63% -58.15% -6.53% -19.51% -
  Horiz. % -75.82% 8.97% 61.92% 31.49% 75.23% 80.49% 100.00%
DPS 0.00 7.50 12.00 12.87 20.84 28.50 30.00 -
  YoY % 0.00% -37.50% -6.76% -38.24% -26.88% -5.00% -
  Horiz. % 0.00% 25.00% 40.00% 42.90% 69.47% 95.00% 100.00%
NAPS 2.5900 2.9900 2.9100 3.4100 5.6000 5.4200 4.5900 -9.09%
  YoY % -13.38% 2.75% -14.66% -39.11% 3.32% 18.08% -
  Horiz. % 56.43% 65.14% 63.40% 74.29% 122.00% 118.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 533.31 490.80 476.34 413.98 446.28 561.06 508.17 0.81%
  YoY % 8.66% 3.04% 15.06% -7.24% -20.46% 10.41% -
  Horiz. % 104.95% 96.58% 93.74% 81.46% 87.82% 110.41% 100.00%
EPS -30.00 3.55 24.50 12.46 15.19 16.25 20.18 -
  YoY % -945.07% -85.51% 96.63% -17.97% -6.52% -19.47% -
  Horiz. % -148.66% 17.59% 121.41% 61.74% 75.27% 80.53% 100.00%
DPS 0.00 7.50 12.00 12.87 10.63 14.54 15.30 -
  YoY % 0.00% -37.50% -6.76% 21.07% -26.89% -4.97% -
  Horiz. % 0.00% 49.02% 78.43% 84.12% 69.48% 95.03% 100.00%
NAPS 2.5900 2.9900 2.9100 3.4100 2.8580 2.7651 2.3413 1.70%
  YoY % -13.38% 2.75% -14.66% 19.31% 3.36% 18.10% -
  Horiz. % 110.62% 127.71% 124.29% 145.65% 122.07% 118.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0100 1.9100 2.9300 2.1600 3.9500 5.0000 5.1900 -
P/RPS 0.19 0.39 0.62 0.52 0.45 0.45 0.52 -15.44%
  YoY % -51.28% -37.10% 19.23% 15.56% 0.00% -13.46% -
  Horiz. % 36.54% 75.00% 119.23% 100.00% 86.54% 86.54% 100.00%
P/EPS -3.37 53.85 11.96 17.34 13.27 15.70 13.12 -
  YoY % -106.26% 350.25% -31.03% 30.67% -15.48% 19.66% -
  Horiz. % -25.69% 410.44% 91.16% 132.16% 101.14% 119.66% 100.00%
EY -29.70 1.86 8.36 5.77 7.54 6.37 7.62 -
  YoY % -1,696.77% -77.75% 44.89% -23.47% 18.37% -16.40% -
  Horiz. % -389.76% 24.41% 109.71% 75.72% 98.95% 83.60% 100.00%
DY 0.00 3.93 4.10 5.96 5.28 5.70 5.78 -
  YoY % 0.00% -4.15% -31.21% 12.88% -7.37% -1.38% -
  Horiz. % 0.00% 67.99% 70.93% 103.11% 91.35% 98.62% 100.00%
P/NAPS 0.39 0.64 1.01 0.63 0.71 0.92 1.13 -16.24%
  YoY % -39.06% -36.63% 60.32% -11.27% -22.83% -18.58% -
  Horiz. % 34.51% 56.64% 89.38% 55.75% 62.83% 81.42% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 27/11/14 29/11/13 -
Price 0.9650 1.4800 3.0000 2.1900 4.0700 4.9600 5.3500 -
P/RPS 0.18 0.30 0.63 0.53 0.47 0.45 0.54 -16.72%
  YoY % -40.00% -52.38% 18.87% 12.77% 4.44% -16.67% -
  Horiz. % 33.33% 55.56% 116.67% 98.15% 87.04% 83.33% 100.00%
P/EPS -3.22 41.72 12.25 17.58 13.67 15.57 13.52 -
  YoY % -107.72% 240.57% -30.32% 28.60% -12.20% 15.16% -
  Horiz. % -23.82% 308.58% 90.61% 130.03% 101.11% 115.16% 100.00%
EY -31.09 2.40 8.17 5.69 7.32 6.42 7.40 -
  YoY % -1,395.42% -70.62% 43.59% -22.27% 14.02% -13.24% -
  Horiz. % -420.14% 32.43% 110.41% 76.89% 98.92% 86.76% 100.00%
DY 0.00 5.07 4.00 5.88 5.12 5.75 5.61 -
  YoY % 0.00% 26.75% -31.97% 14.84% -10.96% 2.50% -
  Horiz. % 0.00% 90.37% 71.30% 104.81% 91.27% 102.50% 100.00%
P/NAPS 0.37 0.49 1.03 0.64 0.73 0.92 1.17 -17.45%
  YoY % -24.49% -52.43% 60.94% -12.33% -20.65% -21.37% -
  Horiz. % 31.62% 41.88% 88.03% 54.70% 62.39% 78.63% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers