[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 48.61%

YoY- 2695.45%

Quarter Report

Boustead Q4-Y2016.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	7,233,300	4,761,400	2,375,200	8,371,300	5,949,100	3,925,700	1,856,700	147.38%
YoY %	51.92%	100.46%	-71.63%	40.72%	51.54%	111.43%	-	-
Horiz. %	389.58%	256.44%	127.93%	450.87%	320.41%	211.43%	100.00%	-
PBT	876,500	233,400	71,600	740,400	497,900	377,400	36,300	733.78%
YoY %	275.54%	225.98%	-90.33%	48.70%	31.93%	939.67%	-	-
Horiz. %	2,414.60%	642.98%	197.25%	2,039.67%	1,371.63%	1,039.67%	100.00%	-
Tax	-127,200	-65,500	-30,700	-151,300	-93,700	-66,500	-26,800	182.15%
YoY %	-94.20%	-113.36%	79.71%	-61.47%	-40.90%	-148.13%	-	-
Horiz. %	474.63%	244.40%	114.55%	564.55%	349.63%	248.13%	100.00%	-
NP	749,300	167,900	40,900	589,100	404,200	310,900	9,500	1734.28%
YoY %	346.28%	310.51%	-93.06%	45.74%	30.01%	3,172.63%	-	-
Horiz. %	7,887.37%	1,767.37%	430.53%	6,201.05%	4,254.74%	3,272.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,900	63,500	4,200	369,000	248,300	204,300	-21,500	-
YoY %	491.97%	1,411.90%	-98.86%	48.61%	21.54%	1,050.23%	-	-
Horiz. %	-1,748.37%	-295.35%	-19.53%	-1,716.28%	-1,154.88%	-950.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.51%	28.06%	42.88%	20.43%	18.82%	17.62%	73.83%	-
YoY %	-48.29%	-34.56%	109.89%	8.55%	6.81%	-76.13%	-	-
Horiz. %	19.65%	38.01%	58.08%	27.67%	25.49%	23.87%	100.00%	-
Total Cost	6,484,000	4,593,500	2,334,300	7,782,200	5,544,900	3,614,800	1,847,200	130.79%
YoY %	41.16%	96.78%	-70.00%	40.35%	53.39%	95.69%	-	-
Horiz. %	351.02%	248.67%	126.37%	421.30%	300.18%	195.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	7,913,727	5,705,769	2.23%
YoY %	4.30%	0.36%	-18.24%	8.91%	-20.04%	38.70%	-	-
Horiz. %	103.38%	99.12%	98.76%	120.79%	110.91%	138.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	172,295	111,485	50,675	354,725	259,805	149,003	51,682	122.99%
YoY %	54.55%	120.00%	-85.71%	36.54%	74.36%	188.31%	-	-
Horiz. %	333.38%	215.71%	98.05%	686.36%	502.70%	288.31%	100.00%	-
Div Payout %	45.84%	175.57%	1,206.55%	96.13%	104.63%	72.93%	0.00%	-
YoY %	-73.89%	-85.45%	1,155.12%	-8.12%	43.47%	0.00%	-	-
Horiz. %	62.85%	240.74%	1,654.39%	131.81%	143.47%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	7,913,727	5,705,769	2.23%
YoY %	4.30%	0.36%	-18.24%	8.91%	-20.04%	38.70%	-	-
Horiz. %	103.38%	99.12%	98.76%	120.79%	110.91%	138.70%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	2,027,000	1,855,754	1,655,591	1,033,653	56.60%
YoY %	0.00%	0.00%	0.00%	9.23%	12.09%	60.17%	-	-
Horiz. %	196.10%	196.10%	196.10%	196.10%	179.53%	160.17%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	10.36%	3.53%	1.72%	7.04%	6.79%	7.92%	0.51%	-
YoY %	193.48%	105.23%	-75.57%	3.68%	-14.27%	1,452.94%	-	-
Horiz. %	2,031.37%	692.16%	337.25%	1,380.39%	1,331.37%	1,552.94%	100.00%	-
ROE	6.37%	1.12%	0.07%	5.35%	3.92%	2.58%	-0.38%	-
YoY %	468.75%	1,500.00%	-98.69%	36.48%	51.94%	778.95%	-	-
Horiz. %	-1,676.32%	-294.74%	-18.42%	-1,407.89%	-1,031.58%	-678.95%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	356.85	234.90	117.18	412.99	320.58	237.12	179.62	57.96%
YoY %	51.92%	100.46%	-71.63%	28.83%	35.20%	32.01%	-	-
Horiz. %	198.67%	130.78%	65.24%	229.92%	178.48%	132.01%	100.00%	-
EPS	18.54	3.13	0.21	20.03	13.38	12.34	-2.08	-
YoY %	492.33%	1,390.48%	-98.95%	49.70%	8.43%	693.27%	-	-
Horiz. %	-891.35%	-150.48%	-10.10%	-962.98%	-643.27%	-593.27%	100.00%	-
DPS	8.50	5.50	2.50	17.50	14.00	9.00	5.00	42.39%
YoY %	54.55%	120.00%	-85.71%	25.00%	55.56%	80.00%	-	-
Horiz. %	170.00%	110.00%	50.00%	350.00%	280.00%	180.00%	100.00%	-
NAPS	2.91	2.79	2.78	3.40	3.41	4.78	5.52	-34.71%
YoY %	4.30%	0.36%	-18.24%	-0.29%	-28.66%	-13.41%	-	-
Horiz. %	52.72%	50.54%	50.36%	61.59%	61.78%	86.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,027,000
RPS	356.85	234.90	117.18	412.99	293.49	193.67	91.60	147.38%
YoY %	51.92%	100.46%	-71.63%	40.72%	51.54%	111.43%	-	-
Horiz. %	389.57%	256.44%	127.93%	450.86%	320.40%	211.43%	100.00%	-
EPS	18.54	3.13	0.21	20.03	12.25	10.08	-1.06	-
YoY %	492.33%	1,390.48%	-98.95%	63.51%	21.53%	1,050.94%	-	-
Horiz. %	-1,749.06%	-295.28%	-19.81%	-1,889.62%	-1,155.66%	-950.94%	100.00%	-
DPS	8.50	5.50	2.50	17.50	12.82	7.35	2.55	122.98%
YoY %	54.55%	120.00%	-85.71%	36.51%	74.42%	188.24%	-	-
Horiz. %	333.33%	215.69%	98.04%	686.27%	502.75%	288.24%	100.00%	-
NAPS	2.91	2.79	2.78	3.40	3.1219	3.9042	2.8149	2.23%
YoY %	4.30%	0.36%	-18.24%	8.91%	-20.04%	38.70%	-	-
Horiz. %	103.38%	99.12%	98.76%	120.79%	110.91%	138.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.93	2.63	2.77	2.67	2.16	2.71	3.93	-
P/RPS	0.82	1.12	2.36	0.65	0.67	1.14	2.19	-48.01%
YoY %	-26.79%	-52.54%	263.08%	-2.99%	-41.23%	-47.95%	-	-
Horiz. %	37.44%	51.14%	107.76%	29.68%	30.59%	52.05%	100.00%	-
P/EPS	15.80	83.95	-1,403.70	14.67	16.14	21.96	-188.94	-
YoY %	-81.18%	105.98%	-9,668.51%	-9.11%	-26.50%	111.62%	-	-
Horiz. %	-8.36%	-44.43%	742.93%	-7.76%	-8.54%	-11.62%	100.00%	-
EY	6.33	1.19	-0.07	6.82	6.19	4.55	-0.53	-
YoY %	431.93%	1,800.00%	-101.03%	10.18%	36.04%	958.49%	-	-
Horiz. %	-1,194.34%	-224.53%	13.21%	-1,286.79%	-1,167.92%	-858.49%	100.00%	-
DY	2.90	2.09	0.90	6.55	6.48	3.32	1.27	73.31%
YoY %	38.76%	132.22%	-86.26%	1.08%	95.18%	161.42%	-	-
Horiz. %	228.35%	164.57%	70.87%	515.75%	510.24%	261.42%	100.00%	-
P/NAPS	1.01	0.94	1.39	0.79	0.63	0.57	0.71	26.45%
YoY %	7.45%	-32.37%	75.95%	25.40%	10.53%	-19.72%	-	-
Horiz. %	142.25%	132.39%	195.77%	111.27%	88.73%	80.28%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	30/08/17	29/05/17	28/02/17	30/11/16	24/08/16	25/05/16	-
Price	3.00	2.70	2.60	2.83	2.19	2.25	2.84	-
P/RPS	0.84	1.15	2.22	0.69	0.68	0.95	1.58	-34.34%
YoY %	-26.96%	-48.20%	221.74%	1.47%	-28.42%	-39.87%	-	-
Horiz. %	53.16%	72.78%	140.51%	43.67%	43.04%	60.13%	100.00%	-
P/EPS	16.18	86.19	-1,317.55	15.55	16.37	18.23	-136.54	-
YoY %	-81.23%	106.54%	-8,572.99%	-5.01%	-10.20%	113.35%	-	-
Horiz. %	-11.85%	-63.12%	964.96%	-11.39%	-11.99%	-13.35%	100.00%	-
EY	6.18	1.16	-0.08	6.43	6.11	5.48	-0.73	-
YoY %	432.76%	1,550.00%	-101.24%	5.24%	11.50%	850.68%	-	-
Horiz. %	-846.58%	-158.90%	10.96%	-880.82%	-836.99%	-750.68%	100.00%	-
DY	2.83	2.04	0.96	6.18	6.39	4.00	1.76	37.21%
YoY %	38.73%	112.50%	-84.47%	-3.29%	59.75%	127.27%	-	-
Horiz. %	160.80%	115.91%	54.55%	351.14%	363.07%	227.27%	100.00%	-
P/NAPS	1.03	0.97	1.30	0.83	0.64	0.47	0.51	59.70%
YoY %	6.19%	-25.38%	56.63%	29.69%	36.17%	-7.84%	-	-
Horiz. %	201.96%	190.20%	254.90%	162.75%	125.49%	92.16%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos