Highlights

[BSTEAD] YoY TTM Result on 2017-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -6.97%    YoY -     25.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,186,400 10,020,100 8,371,300 8,662,500 10,608,200 11,212,000 10,046,000 0.23%
  YoY % 1.66% 19.70% -3.36% -18.34% -5.39% 11.61% -
  Horiz. % 101.40% 99.74% 83.33% 86.23% 105.60% 111.61% 100.00%
PBT -387,900 1,117,000 759,000 269,200 685,700 707,700 608,400 -
  YoY % -134.73% 47.17% 181.95% -60.74% -3.11% 16.32% -
  Horiz. % -63.76% 183.60% 124.75% 44.25% 112.71% 116.32% 100.00%
Tax -100,200 -193,700 -169,900 -129,800 -152,400 -147,900 -96,500 0.63%
  YoY % 48.27% -14.01% -30.89% 14.83% -3.04% -53.26% -
  Horiz. % 103.83% 200.73% 176.06% 134.51% 157.93% 153.26% 100.00%
NP -488,100 923,300 589,100 139,400 533,300 559,800 511,900 -
  YoY % -152.86% 56.73% 322.60% -73.86% -4.73% 9.36% -
  Horiz. % -95.35% 180.37% 115.08% 27.23% 104.18% 109.36% 100.00%
NP to SH -469,200 462,000 369,000 13,200 408,200 478,800 416,700 -
  YoY % -201.56% 25.20% 2,695.45% -96.77% -14.75% 14.90% -
  Horiz. % -112.60% 110.87% 88.55% 3.17% 97.96% 114.90% 100.00%
Tax Rate - % 17.34 % 22.38 % 48.22 % 22.23 % 20.90 % 15.86 % -
  YoY % 0.00% -22.52% -53.59% 116.91% 6.36% 31.78% -
  Horiz. % 0.00% 109.33% 141.11% 304.04% 140.16% 131.78% 100.00%
Total Cost 10,674,500 9,096,800 7,782,200 8,523,100 10,074,900 10,652,200 9,534,100 1.90%
  YoY % 17.34% 16.89% -8.69% -15.40% -5.42% 11.73% -
  Horiz. % 111.96% 95.41% 81.62% 89.40% 105.67% 111.73% 100.00%
Net Worth 5,371,550 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 2.42%
  YoY % -9.25% 3.91% 0.00% -3.22% 12.45% 12.44% -
  Horiz. % 115.40% 127.16% 122.37% 122.36% 126.43% 112.44% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 101,350 222,970 290,782 204,830 268,884 310,212 336,087 -18.10%
  YoY % -54.55% -23.32% 41.96% -23.82% -13.32% -7.70% -
  Horiz. % 30.16% 66.34% 86.52% 60.95% 80.00% 92.30% 100.00%
Div Payout % - % 48.26 % 78.80 % 1,551.74 % 65.87 % 64.79 % 80.65 % -
  YoY % 0.00% -38.76% -94.92% 2,255.76% 1.67% -19.67% -
  Horiz. % 0.00% 59.84% 97.71% 1,924.04% 81.67% 80.33% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,371,550 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 2.42%
  YoY % -9.25% 3.91% 0.00% -3.22% 12.45% 12.44% -
  Horiz. % 115.40% 127.16% 122.37% 122.36% 126.43% 112.44% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 1,024,390 1,034,244 1,034,288 1,034,364 11.86%
  YoY % 0.00% 0.00% 97.87% -0.95% -0.00% -0.01% -
  Horiz. % 195.97% 195.97% 195.97% 99.04% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.79 % 9.21 % 7.04 % 1.61 % 5.03 % 4.99 % 5.10 % -
  YoY % -152.01% 30.82% 337.27% -67.99% 0.80% -2.16% -
  Horiz. % -93.92% 180.59% 138.04% 31.57% 98.63% 97.84% 100.00%
ROE -8.73 % 7.81 % 6.48 % 0.23 % 6.94 % 9.15 % 8.95 % -
  YoY % -211.78% 20.52% 2,717.39% -96.69% -24.15% 2.23% -
  Horiz. % -97.54% 87.26% 72.40% 2.57% 77.54% 102.23% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 502.54 494.33 412.99 845.63 1,025.70 1,084.03 971.22 -10.40%
  YoY % 1.66% 19.70% -51.16% -17.56% -5.38% 11.62% -
  Horiz. % 51.74% 50.90% 42.52% 87.07% 105.61% 111.62% 100.00%
EPS -23.15 22.79 18.20 1.29 39.47 46.29 40.29 -
  YoY % -201.58% 25.22% 1,310.85% -96.73% -14.73% 14.89% -
  Horiz. % -57.46% 56.56% 45.17% 3.20% 97.96% 114.89% 100.00%
DPS 5.00 11.00 14.35 20.00 26.00 30.00 32.50 -26.79%
  YoY % -54.55% -23.34% -28.25% -23.08% -13.33% -7.69% -
  Horiz. % 15.38% 33.85% 44.15% 61.54% 80.00% 92.31% 100.00%
NAPS 2.6500 2.9200 2.8100 5.5600 5.6900 5.0600 4.5000 -8.44%
  YoY % -9.25% 3.91% -49.46% -2.28% 12.45% 12.44% -
  Horiz. % 58.89% 64.89% 62.44% 123.56% 126.44% 112.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 502.54 494.33 412.99 427.36 523.34 553.13 495.61 0.23%
  YoY % 1.66% 19.70% -3.36% -18.34% -5.39% 11.61% -
  Horiz. % 101.40% 99.74% 83.33% 86.23% 105.60% 111.61% 100.00%
EPS -23.15 22.79 18.20 0.65 20.14 23.62 20.56 -
  YoY % -201.58% 25.22% 2,700.00% -96.77% -14.73% 14.88% -
  Horiz. % -112.60% 110.85% 88.52% 3.16% 97.96% 114.88% 100.00%
DPS 5.00 11.00 14.35 10.11 13.27 15.30 16.58 -18.10%
  YoY % -54.55% -23.34% 41.94% -23.81% -13.27% -7.72% -
  Horiz. % 30.16% 66.34% 86.55% 60.98% 80.04% 92.28% 100.00%
NAPS 2.6500 2.9200 2.8100 2.8099 2.9032 2.5819 2.2963 2.42%
  YoY % -9.25% 3.91% 0.00% -3.21% 12.44% 12.44% -
  Horiz. % 115.40% 127.16% 122.37% 122.37% 126.43% 112.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.4100 2.8900 2.6700 4.3000 4.8200 5.6200 5.2000 -
P/RPS 0.28 0.58 0.65 0.51 0.47 0.52 0.54 -10.36%
  YoY % -51.72% -10.77% 27.45% 8.51% -9.62% -3.70% -
  Horiz. % 51.85% 107.41% 120.37% 94.44% 87.04% 96.30% 100.00%
P/EPS -6.09 12.68 14.67 333.70 12.21 12.14 12.91 -
  YoY % -148.03% -13.57% -95.60% 2,633.01% 0.58% -5.96% -
  Horiz. % -47.17% 98.22% 113.63% 2,584.82% 94.58% 94.04% 100.00%
EY -16.42 7.89 6.82 0.30 8.19 8.24 7.75 -
  YoY % -308.11% 15.69% 2,173.33% -96.34% -0.61% 6.32% -
  Horiz. % -211.87% 101.81% 88.00% 3.87% 105.68% 106.32% 100.00%
DY 3.55 3.81 5.37 4.65 5.39 5.34 6.25 -8.99%
  YoY % -6.82% -29.05% 15.48% -13.73% 0.94% -14.56% -
  Horiz. % 56.80% 60.96% 85.92% 74.40% 86.24% 85.44% 100.00%
P/NAPS 0.53 0.99 0.95 0.77 0.85 1.11 1.16 -12.23%
  YoY % -46.46% 4.21% 23.38% -9.41% -23.42% -4.31% -
  Horiz. % 45.69% 85.34% 81.90% 66.38% 73.28% 95.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 -
Price 1.4500 2.7800 2.8300 4.0800 4.6500 5.3600 4.7000 -
P/RPS 0.29 0.56 0.69 0.48 0.45 0.49 0.48 -8.05%
  YoY % -48.21% -18.84% 43.75% 6.67% -8.16% 2.08% -
  Horiz. % 60.42% 116.67% 143.75% 100.00% 93.75% 102.08% 100.00%
P/EPS -6.26 12.20 15.55 316.63 11.78 11.58 11.67 -
  YoY % -151.31% -21.54% -95.09% 2,587.86% 1.73% -0.77% -
  Horiz. % -53.64% 104.54% 133.25% 2,713.20% 100.94% 99.23% 100.00%
EY -15.96 8.20 6.43 0.32 8.49 8.64 8.57 -
  YoY % -294.63% 27.53% 1,909.38% -96.23% -1.74% 0.82% -
  Horiz. % -186.23% 95.68% 75.03% 3.73% 99.07% 100.82% 100.00%
DY 3.45 3.96 5.07 4.90 5.59 5.60 6.91 -10.93%
  YoY % -12.88% -21.89% 3.47% -12.34% -0.18% -18.96% -
  Horiz. % 49.93% 57.31% 73.37% 70.91% 80.90% 81.04% 100.00%
P/NAPS 0.55 0.95 1.01 0.73 0.82 1.06 1.04 -10.07%
  YoY % -42.11% -5.94% 38.36% -10.98% -22.64% 1.92% -
  Horiz. % 52.88% 91.35% 97.12% 70.19% 78.85% 101.92% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers