Highlights

[BSTEAD] YoY TTM Result on 2018-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     0.41%    YoY -     17.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 9,889,900 8,889,800 8,626,900 10,000,700 11,180,700 10,219,100 9,326,300 0.98%
  YoY % 11.25% 3.05% -13.74% -10.55% 9.41% 9.57% -
  Horiz. % 106.04% 95.32% 92.50% 107.23% 119.88% 109.57% 100.00%
PBT 1,115,700 775,700 236,000 621,900 666,100 560,400 885,700 3.92%
  YoY % 43.83% 228.69% -62.05% -6.64% 18.86% -36.73% -
  Horiz. % 125.97% 87.58% 26.65% 70.22% 75.21% 63.27% 100.00%
Tax -195,200 -155,200 -130,200 -136,900 -149,000 -103,100 -99,600 11.86%
  YoY % -25.77% -19.20% 4.89% 8.12% -44.52% -3.51% -
  Horiz. % 195.98% 155.82% 130.72% 137.45% 149.60% 103.51% 100.00%
NP 920,500 620,500 105,800 485,000 517,100 457,300 786,100 2.66%
  YoY % 48.35% 486.48% -78.19% -6.21% 13.08% -41.83% -
  Horiz. % 117.10% 78.93% 13.46% 61.70% 65.78% 58.17% 100.00%
NP to SH 463,900 394,700 -8,400 351,900 435,300 372,000 643,000 -5.29%
  YoY % 17.53% 4,798.81% -102.39% -19.16% 17.02% -42.15% -
  Horiz. % 72.15% 61.38% -1.31% 54.73% 67.70% 57.85% 100.00%
Tax Rate 17.50 % 20.01 % 55.17 % 22.01 % 22.37 % 18.40 % 11.25 % 7.64%
  YoY % -12.54% -63.73% 150.66% -1.61% 21.58% 63.56% -
  Horiz. % 155.56% 177.87% 490.40% 195.64% 198.84% 163.56% 100.00%
Total Cost 8,969,400 8,269,300 8,521,100 9,515,700 10,663,600 9,761,800 8,540,200 0.82%
  YoY % 8.47% -2.96% -10.45% -10.76% 9.24% 14.30% -
  Horiz. % 105.03% 96.83% 99.78% 111.42% 124.86% 114.30% 100.00%
Net Worth 6,141,809 5,635,059 5,705,769 5,659,999 5,170,542 4,684,751 4,582,102 5.00%
  YoY % 8.99% -1.24% 0.81% 9.47% 10.37% 2.24% -
  Horiz. % 134.04% 122.98% 124.52% 123.52% 112.84% 102.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 222,970 289,774 206,512 241,326 310,208 336,074 471,511 -11.73%
  YoY % -23.05% 40.32% -14.43% -22.21% -7.70% -28.72% -
  Horiz. % 47.29% 61.46% 43.80% 51.18% 65.79% 71.28% 100.00%
Div Payout % 48.06 % 73.42 % - % 68.58 % 71.26 % 90.34 % 73.33 % -6.80%
  YoY % -34.54% 0.00% 0.00% -3.76% -21.12% 23.20% -
  Horiz. % 65.54% 100.12% 0.00% 93.52% 97.18% 123.20% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,141,809 5,635,059 5,705,769 5,659,999 5,170,542 4,684,751 4,582,102 5.00%
  YoY % 8.99% -1.24% 0.81% 9.47% 10.37% 2.24% -
  Horiz. % 134.04% 122.98% 124.52% 123.52% 112.84% 102.24% 100.00%
NOSH 2,027,000 2,027,000 1,033,653 1,000,000 1,034,108 1,034,161 1,034,334 11.86%
  YoY % 0.00% 96.10% 3.37% -3.30% -0.01% -0.02% -
  Horiz. % 195.97% 195.97% 99.93% 96.68% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.31 % 6.98 % 1.23 % 4.85 % 4.62 % 4.47 % 8.43 % 1.67%
  YoY % 33.38% 467.48% -74.64% 4.98% 3.36% -46.98% -
  Horiz. % 110.44% 82.80% 14.59% 57.53% 54.80% 53.02% 100.00%
ROE 7.55 % 7.00 % -0.15 % 6.22 % 8.42 % 7.94 % 14.03 % -9.81%
  YoY % 7.86% 4,766.67% -102.41% -26.13% 6.05% -43.41% -
  Horiz. % 53.81% 49.89% -1.07% 44.33% 60.01% 56.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 487.91 438.57 834.60 1,000.07 1,081.19 988.15 901.67 -9.72%
  YoY % 11.25% -47.45% -16.55% -7.50% 9.42% 9.59% -
  Horiz. % 54.11% 48.64% 92.56% 110.91% 119.91% 109.59% 100.00%
EPS 22.89 19.47 -0.81 35.19 42.09 35.97 62.17 -15.33%
  YoY % 17.57% 2,503.70% -102.30% -16.39% 17.01% -42.14% -
  Horiz. % 36.82% 31.32% -1.30% 56.60% 67.70% 57.86% 100.00%
DPS 11.00 14.30 20.00 24.13 30.00 32.50 45.59 -21.09%
  YoY % -23.08% -28.50% -17.12% -19.57% -7.69% -28.71% -
  Horiz. % 24.13% 31.37% 43.87% 52.93% 65.80% 71.29% 100.00%
NAPS 3.0300 2.7800 5.5200 5.6600 5.0000 4.5300 4.4300 -6.13%
  YoY % 8.99% -49.64% -2.47% 13.20% 10.38% 2.26% -
  Horiz. % 68.40% 62.75% 124.60% 127.77% 112.87% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,026,725
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 487.91 438.57 425.60 493.37 551.59 504.15 460.10 0.98%
  YoY % 11.25% 3.05% -13.74% -10.55% 9.41% 9.57% -
  Horiz. % 106.04% 95.32% 92.50% 107.23% 119.88% 109.57% 100.00%
EPS 22.89 19.47 -0.41 17.36 21.48 18.35 31.72 -5.29%
  YoY % 17.57% 4,848.78% -102.36% -19.18% 17.06% -42.15% -
  Horiz. % 72.16% 61.38% -1.29% 54.73% 67.72% 57.85% 100.00%
DPS 11.00 14.30 10.19 11.91 15.30 16.58 23.26 -11.73%
  YoY % -23.08% 40.33% -14.44% -22.16% -7.72% -28.72% -
  Horiz. % 47.29% 61.48% 43.81% 51.20% 65.78% 71.28% 100.00%
NAPS 3.0300 2.7800 2.8149 2.7923 2.5508 2.3112 2.2605 5.00%
  YoY % 8.99% -1.24% 0.81% 9.47% 10.37% 2.24% -
  Horiz. % 134.04% 122.98% 124.53% 123.53% 112.84% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.5400 2.7700 3.9300 4.6000 5.4200 5.1300 5.4300 -
P/RPS 0.52 0.63 0.47 0.46 0.50 0.52 0.60 -2.36%
  YoY % -17.46% 34.04% 2.17% -8.00% -3.85% -13.33% -
  Horiz. % 86.67% 105.00% 78.33% 76.67% 83.33% 86.67% 100.00%
P/EPS 11.10 14.23 -483.60 13.07 12.88 14.26 8.73 4.08%
  YoY % -22.00% 102.94% -3,800.08% 1.48% -9.68% 63.34% -
  Horiz. % 127.15% 163.00% -5,539.52% 149.71% 147.54% 163.34% 100.00%
EY 9.01 7.03 -0.21 7.65 7.77 7.01 11.45 -3.91%
  YoY % 28.17% 3,447.62% -102.75% -1.54% 10.84% -38.78% -
  Horiz. % 78.69% 61.40% -1.83% 66.81% 67.86% 61.22% 100.00%
DY 4.33 5.16 5.09 5.25 5.54 6.34 8.40 -10.45%
  YoY % -16.09% 1.38% -3.05% -5.23% -12.62% -24.52% -
  Horiz. % 51.55% 61.43% 60.60% 62.50% 65.95% 75.48% 100.00%
P/NAPS 0.84 1.00 0.71 0.81 1.08 1.13 1.23 -6.16%
  YoY % -16.00% 40.85% -12.35% -25.00% -4.42% -8.13% -
  Horiz. % 68.29% 81.30% 57.72% 65.85% 87.80% 91.87% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 25/05/16 25/05/15 26/05/14 22/05/13 28/05/12 -
Price 2.4200 2.6000 2.8400 4.4000 5.3600 5.3900 5.0800 -
P/RPS 0.50 0.59 0.34 0.44 0.50 0.55 0.56 -1.87%
  YoY % -15.25% 73.53% -22.73% -12.00% -9.09% -1.79% -
  Horiz. % 89.29% 105.36% 60.71% 78.57% 89.29% 98.21% 100.00%
P/EPS 10.57 13.35 -349.47 12.50 12.73 14.98 8.17 4.38%
  YoY % -20.82% 103.82% -2,895.76% -1.81% -15.02% 83.35% -
  Horiz. % 129.38% 163.40% -4,277.48% 153.00% 155.81% 183.35% 100.00%
EY 9.46 7.49 -0.29 8.00 7.85 6.67 12.24 -4.20%
  YoY % 26.30% 2,682.76% -103.62% 1.91% 17.69% -45.51% -
  Horiz. % 77.29% 61.19% -2.37% 65.36% 64.13% 54.49% 100.00%
DY 4.55 5.50 7.04 5.48 5.60 6.03 8.97 -10.69%
  YoY % -17.27% -21.88% 28.47% -2.14% -7.13% -32.78% -
  Horiz. % 50.72% 61.32% 78.48% 61.09% 62.43% 67.22% 100.00%
P/NAPS 0.80 0.94 0.51 0.78 1.07 1.19 1.15 -5.87%
  YoY % -14.89% 84.31% -34.62% -27.10% -10.08% 3.48% -
  Horiz. % 69.57% 81.74% 44.35% 67.83% 93.04% 103.48% 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. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [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
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers