Highlights

[BSTEAD] YoY TTM Result on 2018-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -752.57%    YoY -     -201.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 10,333,900 10,186,400 10,020,100 8,371,300 8,662,500 10,608,200 11,212,000 -1.35%
  YoY % 1.45% 1.66% 19.70% -3.36% -18.34% -5.39% -
  Horiz. % 92.17% 90.85% 89.37% 74.66% 77.26% 94.61% 100.00%
PBT -1,335,800 -387,900 1,117,000 759,000 269,200 685,700 707,700 -
  YoY % -244.37% -134.73% 47.17% 181.95% -60.74% -3.11% -
  Horiz. % -188.75% -54.81% 157.84% 107.25% 38.04% 96.89% 100.00%
Tax -50,500 -100,200 -193,700 -169,900 -129,800 -152,400 -147,900 -16.39%
  YoY % 49.60% 48.27% -14.01% -30.89% 14.83% -3.04% -
  Horiz. % 34.14% 67.75% 130.97% 114.87% 87.76% 103.04% 100.00%
NP -1,386,300 -488,100 923,300 589,100 139,400 533,300 559,800 -
  YoY % -184.02% -152.86% 56.73% 322.60% -73.86% -4.73% -
  Horiz. % -247.64% -87.19% 164.93% 105.23% 24.90% 95.27% 100.00%
NP to SH -1,278,800 -469,200 462,000 369,000 13,200 408,200 478,800 -
  YoY % -172.55% -201.56% 25.20% 2,695.45% -96.77% -14.75% -
  Horiz. % -267.08% -97.99% 96.49% 77.07% 2.76% 85.25% 100.00%
Tax Rate - % - % 17.34 % 22.38 % 48.22 % 22.23 % 20.90 % -
  YoY % 0.00% 0.00% -22.52% -53.59% 116.91% 6.36% -
  Horiz. % 0.00% 0.00% 82.97% 107.08% 230.72% 106.36% 100.00%
Total Cost 11,720,200 10,674,500 9,096,800 7,782,200 8,523,100 10,074,900 10,652,200 1.60%
  YoY % 9.80% 17.34% 16.89% -8.69% -15.40% -5.42% -
  Horiz. % 110.03% 100.21% 85.40% 73.06% 80.01% 94.58% 100.00%
Net Worth 3,749,950 5,371,550 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 -5.40%
  YoY % -30.19% -9.25% 3.91% 0.00% -3.22% 12.45% -
  Horiz. % 71.65% 102.64% 113.10% 108.83% 108.83% 112.45% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 0 101,350 222,970 290,782 204,830 268,884 310,212 -
  YoY % 0.00% -54.55% -23.32% 41.96% -23.82% -13.32% -
  Horiz. % 0.00% 32.67% 71.88% 93.74% 66.03% 86.68% 100.00%
Div Payout % - % - % 48.26 % 78.80 % 1,551.74 % 65.87 % 64.79 % -
  YoY % 0.00% 0.00% -38.76% -94.92% 2,255.76% 1.67% -
  Horiz. % 0.00% 0.00% 74.49% 121.62% 2,395.03% 101.67% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,749,950 5,371,550 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 -5.40%
  YoY % -30.19% -9.25% 3.91% 0.00% -3.22% 12.45% -
  Horiz. % 71.65% 102.64% 113.10% 108.83% 108.83% 112.45% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 1,024,390 1,034,244 1,034,288 11.86%
  YoY % 0.00% 0.00% 0.00% 97.87% -0.95% -0.00% -
  Horiz. % 195.98% 195.98% 195.98% 195.98% 99.04% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -13.42 % -4.79 % 9.21 % 7.04 % 1.61 % 5.03 % 4.99 % -
  YoY % -180.17% -152.01% 30.82% 337.27% -67.99% 0.80% -
  Horiz. % -268.94% -95.99% 184.57% 141.08% 32.26% 100.80% 100.00%
ROE -34.10 % -8.73 % 7.81 % 6.48 % 0.23 % 6.94 % 9.15 % -
  YoY % -290.61% -211.78% 20.52% 2,717.39% -96.69% -24.15% -
  Horiz. % -372.68% -95.41% 85.36% 70.82% 2.51% 75.85% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 509.81 502.54 494.33 412.99 845.63 1,025.70 1,084.03 -11.81%
  YoY % 1.45% 1.66% 19.70% -51.16% -17.56% -5.38% -
  Horiz. % 47.03% 46.36% 45.60% 38.10% 78.01% 94.62% 100.00%
EPS -63.09 -23.15 22.79 18.20 1.29 39.47 46.29 -
  YoY % -172.53% -201.58% 25.22% 1,310.85% -96.73% -14.73% -
  Horiz. % -136.29% -50.01% 49.23% 39.32% 2.79% 85.27% 100.00%
DPS 0.00 5.00 11.00 14.35 20.00 26.00 30.00 -
  YoY % 0.00% -54.55% -23.34% -28.25% -23.08% -13.33% -
  Horiz. % 0.00% 16.67% 36.67% 47.83% 66.67% 86.67% 100.00%
NAPS 1.8500 2.6500 2.9200 2.8100 5.5600 5.6900 5.0600 -15.43%
  YoY % -30.19% -9.25% 3.91% -49.46% -2.28% 12.45% -
  Horiz. % 36.56% 52.37% 57.71% 55.53% 109.88% 112.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 509.81 502.54 494.33 412.99 427.36 523.34 553.13 -1.35%
  YoY % 1.45% 1.66% 19.70% -3.36% -18.34% -5.39% -
  Horiz. % 92.17% 90.85% 89.37% 74.66% 77.26% 94.61% 100.00%
EPS -63.09 -23.15 22.79 18.20 0.65 20.14 23.62 -
  YoY % -172.53% -201.58% 25.22% 2,700.00% -96.77% -14.73% -
  Horiz. % -267.10% -98.01% 96.49% 77.05% 2.75% 85.27% 100.00%
DPS 0.00 5.00 11.00 14.35 10.11 13.27 15.30 -
  YoY % 0.00% -54.55% -23.34% 41.94% -23.81% -13.27% -
  Horiz. % 0.00% 32.68% 71.90% 93.79% 66.08% 86.73% 100.00%
NAPS 1.8500 2.6500 2.9200 2.8100 2.8099 2.9032 2.5819 -5.40%
  YoY % -30.19% -9.25% 3.91% 0.00% -3.21% 12.44% -
  Horiz. % 71.65% 102.64% 113.10% 108.83% 108.83% 112.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.9500 1.4100 2.8900 2.6700 4.3000 4.8200 5.6200 -
P/RPS 0.19 0.28 0.58 0.65 0.51 0.47 0.52 -15.44%
  YoY % -32.14% -51.72% -10.77% 27.45% 8.51% -9.62% -
  Horiz. % 36.54% 53.85% 111.54% 125.00% 98.08% 90.38% 100.00%
P/EPS -1.51 -6.09 12.68 14.67 333.70 12.21 12.14 -
  YoY % 75.21% -148.03% -13.57% -95.60% 2,633.01% 0.58% -
  Horiz. % -12.44% -50.16% 104.45% 120.84% 2,748.76% 100.58% 100.00%
EY -66.41 -16.42 7.89 6.82 0.30 8.19 8.24 -
  YoY % -304.45% -308.11% 15.69% 2,173.33% -96.34% -0.61% -
  Horiz. % -805.95% -199.27% 95.75% 82.77% 3.64% 99.39% 100.00%
DY 0.00 3.55 3.81 5.37 4.65 5.39 5.34 -
  YoY % 0.00% -6.82% -29.05% 15.48% -13.73% 0.94% -
  Horiz. % 0.00% 66.48% 71.35% 100.56% 87.08% 100.94% 100.00%
P/NAPS 0.51 0.53 0.99 0.95 0.77 0.85 1.11 -12.15%
  YoY % -3.77% -46.46% 4.21% 23.38% -9.41% -23.42% -
  Horiz. % 45.95% 47.75% 89.19% 85.59% 69.37% 76.58% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.8000 1.4500 2.7800 2.8300 4.0800 4.6500 5.3600 -
P/RPS 0.16 0.29 0.56 0.69 0.48 0.45 0.49 -17.01%
  YoY % -44.83% -48.21% -18.84% 43.75% 6.67% -8.16% -
  Horiz. % 32.65% 59.18% 114.29% 140.82% 97.96% 91.84% 100.00%
P/EPS -1.27 -6.26 12.20 15.55 316.63 11.78 11.58 -
  YoY % 79.71% -151.31% -21.54% -95.09% 2,587.86% 1.73% -
  Horiz. % -10.97% -54.06% 105.35% 134.28% 2,734.28% 101.73% 100.00%
EY -78.86 -15.96 8.20 6.43 0.32 8.49 8.64 -
  YoY % -394.11% -294.63% 27.53% 1,909.38% -96.23% -1.74% -
  Horiz. % -912.73% -184.72% 94.91% 74.42% 3.70% 98.26% 100.00%
DY 0.00 3.45 3.96 5.07 4.90 5.59 5.60 -
  YoY % 0.00% -12.88% -21.89% 3.47% -12.34% -0.18% -
  Horiz. % 0.00% 61.61% 70.71% 90.54% 87.50% 99.82% 100.00%
P/NAPS 0.43 0.55 0.95 1.01 0.73 0.82 1.06 -13.96%
  YoY % -21.82% -42.11% -5.94% 38.36% -10.98% -22.64% -
  Horiz. % 40.57% 51.89% 89.62% 95.28% 68.87% 77.36% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

122  166  465  1468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 EDUSPEC 0.025+0.005 
 MQTECH 0.10+0.01 
 DGB 0.06+0.01 
 FINTEC 0.095+0.005 
 PDZ 0.19-0.015 
 MLAB 0.06+0.005 
 LUSTER 0.135+0.01 
 AT 0.100.00 
 IRIS 0.28-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers