[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

30-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 655.95%

YoY- -68.92%

Quarter Report

Boustead Q2-Y2017.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	8,980,000	10,020,100	9,644,400	9,522,800	9,500,800	8,371,300	7,932,133	8.63%
YoY %	-10.38%	3.90%	1.28%	0.23%	13.49%	5.54%	-	-
Horiz. %	113.21%	126.32%	121.59%	120.05%	119.78%	105.54%	100.00%	-
PBT	281,200	1,117,000	1,168,666	466,800	286,400	740,400	663,866	-43.62%
YoY %	-74.83%	-4.42%	150.36%	62.99%	-61.32%	11.53%	-	-
Horiz. %	42.36%	168.26%	176.04%	70.32%	43.14%	111.53%	100.00%	-
Tax	-128,800	-193,700	-169,600	-131,000	-122,800	-151,300	-124,933	2.05%
YoY %	33.51%	-14.21%	-29.47%	-6.68%	18.84%	-21.10%	-	-
Horiz. %	103.10%	155.04%	135.75%	104.86%	98.29%	121.10%	100.00%	-
NP	152,400	923,300	999,066	335,800	163,600	589,100	538,933	-56.95%
YoY %	-83.49%	-7.58%	197.52%	105.26%	-72.23%	9.31%	-	-
Horiz. %	28.28%	171.32%	185.38%	62.31%	30.36%	109.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,400	462,000	501,200	127,000	16,800	369,000	331,066	-82.44%
YoY %	-94.72%	-7.82%	294.65%	655.95%	-95.45%	11.46%	-	-
Horiz. %	7.37%	139.55%	151.39%	38.36%	5.07%	111.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.80%	17.34%	14.51%	28.06%	42.88%	20.43%	18.82%	-
YoY %	164.13%	19.50%	-48.29%	-34.56%	109.89%	8.55%	-	-
Horiz. %	243.36%	92.14%	77.10%	149.10%	227.84%	108.55%	100.00%	-
Total Cost	8,827,600	9,096,800	8,645,333	9,187,000	9,337,200	7,782,200	7,393,200	12.56%
YoY %	-2.96%	5.22%	-5.90%	-1.61%	19.98%	5.26%	-	-
Horiz. %	119.40%	123.04%	116.94%	124.26%	126.29%	105.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,141,809	5,918,840	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	-1.97%
YoY %	3.77%	0.34%	4.30%	0.36%	-18.24%	8.91%	-	-
Horiz. %	97.06%	93.53%	93.21%	89.37%	89.05%	108.91%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	202,700	222,970	229,726	222,970	202,700	354,725	346,407	-30.06%
YoY %	-9.09%	-2.94%	3.03%	10.00%	-42.86%	2.40%	-	-
Horiz. %	58.51%	64.37%	66.32%	64.37%	58.51%	102.40%	100.00%	-
Div Payout %	830.74%	48.26%	45.84%	175.57%	1,206.55%	96.13%	104.63%	-
YoY %	1,621.38%	5.28%	-73.89%	-85.45%	1,155.12%	-8.12%	-	-
Horiz. %	793.98%	46.12%	43.81%	167.80%	1,153.16%	91.88%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	6,141,809	5,918,840	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	-1.97%
YoY %	3.77%	0.34%	4.30%	0.36%	-18.24%	8.91%	-	-
Horiz. %	97.06%	93.53%	93.21%	89.37%	89.05%	108.91%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	2,027,000	2,027,000	2,027,000	1,855,754	6.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	9.23%	-	-
Horiz. %	109.23%	109.23%	109.23%	109.23%	109.23%	109.23%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	1.70%	9.21%	10.36%	3.53%	1.72%	7.04%	6.79%	-
YoY %	-81.54%	-11.10%	193.48%	105.23%	-75.57%	3.68%	-	-
Horiz. %	25.04%	135.64%	152.58%	51.99%	25.33%	103.68%	100.00%	-
ROE	0.40%	7.81%	8.50%	2.25%	0.30%	5.35%	5.23%	-
YoY %	-94.88%	-8.12%	277.78%	650.00%	-94.39%	2.29%	-	-
Horiz. %	7.65%	149.33%	162.52%	43.02%	5.74%	102.29%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	443.02	494.33	475.80	469.80	468.71	412.99	427.43	2.41%
YoY %	-10.38%	3.89%	1.28%	0.23%	13.49%	-3.38%	-	-
Horiz. %	103.65%	115.65%	111.32%	109.91%	109.66%	96.62%	100.00%	-
EPS	1.20	22.79	24.72	6.26	0.84	20.03	17.84	-83.48%
YoY %	-94.73%	-7.81%	294.89%	645.24%	-95.81%	12.28%	-	-
Horiz. %	6.73%	127.75%	138.57%	35.09%	4.71%	112.28%	100.00%	-
DPS	10.00	11.00	11.33	11.00	10.00	17.50	18.67	-34.07%
YoY %	-9.09%	-2.91%	3.00%	10.00%	-42.86%	-6.27%	-	-
Horiz. %	53.56%	58.92%	60.69%	58.92%	53.56%	93.73%	100.00%	-
NAPS	3.03	2.92	2.91	2.79	2.78	3.40	3.41	-7.58%
YoY %	3.77%	0.34%	4.30%	0.36%	-18.24%	-0.29%	-	-
Horiz. %	88.86%	85.63%	85.34%	81.82%	81.52%	99.71%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,027,000
RPS	443.02	494.33	475.80	469.80	468.71	412.99	391.32	8.63%
YoY %	-10.38%	3.89%	1.28%	0.23%	13.49%	5.54%	-	-
Horiz. %	113.21%	126.32%	121.59%	120.06%	119.78%	105.54%	100.00%	-
EPS	1.20	22.79	24.72	6.26	0.84	20.03	16.33	-82.48%
YoY %	-94.73%	-7.81%	294.89%	645.24%	-95.81%	22.66%	-	-
Horiz. %	7.35%	139.56%	151.38%	38.33%	5.14%	122.66%	100.00%	-
DPS	10.00	11.00	11.33	11.00	10.00	17.50	17.09	-30.06%
YoY %	-9.09%	-2.91%	3.00%	10.00%	-42.86%	2.40%	-	-
Horiz. %	58.51%	64.37%	66.30%	64.37%	58.51%	102.40%	100.00%	-
NAPS	3.03	2.92	2.91	2.79	2.78	3.40	3.1219	-1.97%
YoY %	3.77%	0.34%	4.30%	0.36%	-18.24%	8.91%	-	-
Horiz. %	97.06%	93.53%	93.21%	89.37%	89.05%	108.91%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.54	2.89	2.93	2.63	2.77	2.67	2.16	-
P/RPS	0.57	0.58	0.62	0.56	0.59	0.65	0.51	7.70%
YoY %	-1.72%	-6.45%	10.71%	-5.08%	-9.23%	27.45%	-	-
Horiz. %	111.76%	113.73%	121.57%	109.80%	115.69%	127.45%	100.00%	-
P/EPS	211.01	12.68	11.85	41.98	-350.92	14.67	12.11	573.27%
YoY %	1,564.12%	7.00%	-71.77%	111.96%	-2,492.09%	21.14%	-	-
Horiz. %	1,742.44%	104.71%	97.85%	346.66%	-2,897.77%	121.14%	100.00%	-
EY	0.47	7.89	8.44	2.38	-0.28	6.82	8.26	-85.23%
YoY %	-94.04%	-6.52%	254.62%	950.00%	-104.11%	-17.43%	-	-
Horiz. %	5.69%	95.52%	102.18%	28.81%	-3.39%	82.57%	100.00%	-
DY	3.94	3.81	3.87	4.18	3.61	6.55	8.64	-40.78%
YoY %	3.41%	-1.55%	-7.42%	15.79%	-44.89%	-24.19%	-	-
Horiz. %	45.60%	44.10%	44.79%	48.38%	41.78%	75.81%	100.00%	-
P/NAPS	0.84	0.99	1.01	0.94	1.39	0.79	0.63	21.16%
YoY %	-15.15%	-1.98%	7.45%	-32.37%	75.95%	25.40%	-	-
Horiz. %	133.33%	157.14%	160.32%	149.21%	220.63%	125.40%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/18	28/02/18	30/11/17	30/08/17	29/05/17	28/02/17	30/11/16	-
Price	2.42	2.78	3.00	2.70	2.60	2.83	2.19	-
P/RPS	0.55	0.56	0.63	0.57	0.55	0.69	0.51	5.16%
YoY %	-1.79%	-11.11%	10.53%	3.64%	-20.29%	35.29%	-	-
Horiz. %	107.84%	109.80%	123.53%	111.76%	107.84%	135.29%	100.00%	-
P/EPS	201.04	12.20	12.13	43.09	-329.39	15.55	12.28	545.84%
YoY %	1,547.87%	0.58%	-71.85%	113.08%	-2,218.26%	26.63%	-	-
Horiz. %	1,637.13%	99.35%	98.78%	350.90%	-2,682.33%	126.63%	100.00%	-
EY	0.50	8.20	8.24	2.32	-0.30	6.43	8.15	-84.47%
YoY %	-93.90%	-0.49%	255.17%	873.33%	-104.67%	-21.10%	-	-
Horiz. %	6.13%	100.61%	101.10%	28.47%	-3.68%	78.90%	100.00%	-
DY	4.13	3.96	3.78	4.07	3.85	6.18	8.52	-38.31%
YoY %	4.29%	4.76%	-7.13%	5.71%	-37.70%	-27.46%	-	-
Horiz. %	48.47%	46.48%	44.37%	47.77%	45.19%	72.54%	100.00%	-
P/NAPS	0.80	0.95	1.03	0.97	1.30	0.83	0.64	16.05%
YoY %	-15.79%	-7.77%	6.19%	-25.38%	56.63%	29.69%	-	-
Horiz. %	125.00%	148.44%	160.94%	151.56%	203.12%	129.69%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

385

HLIND

HONG LEONG INDUSTRIES BHD

368

PTRANS

PERAK TRANSIT BERHAD

366

MYEG

MY E.G. SERVICES BHD

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

344

DNEX

DAGANG NEXCHANGE BERHAD

262

SAPNRG

SAPURA ENERGY BERHAD

237

MAYBANK

MALAYAN BANKING BHD

216

YTL

YTL CORPORATION BHD

208

Daily Stocks

MYEG

0.91

+0.10

284,540,400

HSI-CVZ

0.175

+0.04

234,704,600

BSLCORP

0.03

0.00

183,433,900

HSI-HUS

0.095

-0.03

68,000,900

BPURI

0.075

0.00

53,434,600

HSI-HSZ

0.205

-0.075

52,324,500

HONGSENG

0.01

0.00

44,537,900

HSI-HUQ

0.11

-0.045

37,526,300

ATAIMS

0.305

+0.02

34,905,200

DATAPRP

0.14

+0.015

33,581,500

More active Stocks

DLADY

34.48

+1.04

57,400

CHINTEK

7.71

+0.21

25,800

YTL

2.97

+0.20

32,573,800

NESTLE

127.20

+0.20

74,600

NVIDIA-C1

4.29

+0.20

5,400

HUMEIND

2.74

+0.18

550,200

HSI-CVU

1.46

+0.18

250,000

HLIND

10.72

+0.18

4,000

EUPE

1.61

+0.17

6,767,500

AJI

19.38

+0.16

10,300

More gainer Stocks

MPI

29.40

-0.54

44,300

UTDPLT

24.92

-0.36

420,700

VITROX

7.39

-0.23

3,120,100

HLBANK

19.30

-0.16

284,700

HSI-HS5

0.485

-0.14

215,000

LPI

11.82

-0.14

161,100

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

921,900

CRESNDO

3.75

-0.13

380,400

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More