[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -98.86%

YoY- 119.53%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	10,020,100	7,233,300	4,761,400	2,375,200	8,371,300	5,949,100	3,925,700	86.44%
YoY %	38.53%	51.92%	100.46%	-71.63%	40.72%	51.54%	-	-
Horiz. %	255.24%	184.26%	121.29%	60.50%	213.24%	151.54%	100.00%	-
PBT	1,117,000	876,500	233,400	71,600	740,400	497,900	377,400	105.73%
YoY %	27.44%	275.54%	225.98%	-90.33%	48.70%	31.93%	-	-
Horiz. %	295.97%	232.25%	61.84%	18.97%	196.18%	131.93%	100.00%	-
Tax	-193,700	-127,200	-65,500	-30,700	-151,300	-93,700	-66,500	103.56%
YoY %	-52.28%	-94.20%	-113.36%	79.71%	-61.47%	-40.90%	-	-
Horiz. %	291.28%	191.28%	98.50%	46.17%	227.52%	140.90%	100.00%	-
NP	923,300	749,300	167,900	40,900	589,100	404,200	310,900	106.19%
YoY %	23.22%	346.28%	310.51%	-93.06%	45.74%	30.01%	-	-
Horiz. %	296.98%	241.01%	54.00%	13.16%	189.48%	130.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,000	375,900	63,500	4,200	369,000	248,300	204,300	72.02%
YoY %	22.91%	491.97%	1,411.90%	-98.86%	48.61%	21.54%	-	-
Horiz. %	226.14%	183.99%	31.08%	2.06%	180.62%	121.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.34%	14.51%	28.06%	42.88%	20.43%	18.82%	17.62%	-
YoY %	19.50%	-48.29%	-34.56%	109.89%	8.55%	6.81%	-	-
Horiz. %	98.41%	82.35%	159.25%	243.36%	115.95%	106.81%	100.00%	-
Total Cost	9,096,800	6,484,000	4,593,500	2,334,300	7,782,200	5,544,900	3,614,800	84.70%
YoY %	40.30%	41.16%	96.78%	-70.00%	40.35%	53.39%	-	-
Horiz. %	251.65%	179.37%	127.07%	64.58%	215.29%	153.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,918,840	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	7,913,727	-17.56%
YoY %	0.34%	4.30%	0.36%	-18.24%	8.91%	-20.04%	-	-
Horiz. %	74.79%	74.54%	71.46%	71.21%	87.09%	79.96%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	222,970	172,295	111,485	50,675	354,725	259,805	149,003	30.73%
YoY %	29.41%	54.55%	120.00%	-85.71%	36.54%	74.36%	-	-
Horiz. %	149.64%	115.63%	74.82%	34.01%	238.07%	174.36%	100.00%	-
Div Payout %	48.26%	45.84%	175.57%	1,206.55%	96.13%	104.63%	72.93%	-
YoY %	5.28%	-73.89%	-85.45%	1,155.12%	-8.12%	43.47%	-	-
Horiz. %	66.17%	62.85%	240.74%	1,654.39%	131.81%	143.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	5,918,840	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	7,913,727	-17.56%
YoY %	0.34%	4.30%	0.36%	-18.24%	8.91%	-20.04%	-	-
Horiz. %	74.79%	74.54%	71.46%	71.21%	87.09%	79.96%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	2,027,000	2,027,000	1,855,754	1,655,591	14.40%
YoY %	0.00%	0.00%	0.00%	0.00%	9.23%	12.09%	-	-
Horiz. %	122.43%	122.43%	122.43%	122.43%	122.43%	112.09%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	9.21%	10.36%	3.53%	1.72%	7.04%	6.79%	7.92%	-
YoY %	-11.10%	193.48%	105.23%	-75.57%	3.68%	-14.27%	-	-
Horiz. %	116.29%	130.81%	44.57%	21.72%	88.89%	85.73%	100.00%	-
ROE	7.81%	6.37%	1.12%	0.07%	5.35%	3.92%	2.58%	-
YoY %	22.61%	468.75%	1,500.00%	-98.69%	36.48%	51.94%	-	-
Horiz. %	302.71%	246.90%	43.41%	2.71%	207.36%	151.94%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	494.33	356.85	234.90	117.18	412.99	320.58	237.12	62.97%
YoY %	38.53%	51.92%	100.46%	-71.63%	28.83%	35.20%	-	-
Horiz. %	208.47%	150.49%	99.06%	49.42%	174.17%	135.20%	100.00%	-
EPS	22.79	18.54	3.13	0.21	20.03	13.38	12.34	50.36%
YoY %	22.92%	492.33%	1,390.48%	-98.95%	49.70%	8.43%	-	-
Horiz. %	184.68%	150.24%	25.36%	1.70%	162.32%	108.43%	100.00%	-
DPS	11.00	8.50	5.50	2.50	17.50	14.00	9.00	14.27%
YoY %	29.41%	54.55%	120.00%	-85.71%	25.00%	55.56%	-	-
Horiz. %	122.22%	94.44%	61.11%	27.78%	194.44%	155.56%	100.00%	-
NAPS	2.92	2.91	2.79	2.78	3.40	3.41	4.78	-27.94%
YoY %	0.34%	4.30%	0.36%	-18.24%	-0.29%	-28.66%	-	-
Horiz. %	61.09%	60.88%	58.37%	58.16%	71.13%	71.34%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,027,000
RPS	494.33	356.85	234.90	117.18	412.99	293.49	193.67	86.44%
YoY %	38.53%	51.92%	100.46%	-71.63%	40.72%	51.54%	-	-
Horiz. %	255.24%	184.26%	121.29%	60.50%	213.24%	151.54%	100.00%	-
EPS	22.79	18.54	3.13	0.21	20.03	12.25	10.08	72.00%
YoY %	22.92%	492.33%	1,390.48%	-98.95%	63.51%	21.53%	-	-
Horiz. %	226.09%	183.93%	31.05%	2.08%	198.71%	121.53%	100.00%	-
DPS	11.00	8.50	5.50	2.50	17.50	12.82	7.35	30.74%
YoY %	29.41%	54.55%	120.00%	-85.71%	36.51%	74.42%	-	-
Horiz. %	149.66%	115.65%	74.83%	34.01%	238.10%	174.42%	100.00%	-
NAPS	2.92	2.91	2.79	2.78	3.40	3.1219	3.9042	-17.56%
YoY %	0.34%	4.30%	0.36%	-18.24%	8.91%	-20.04%	-	-
Horiz. %	74.79%	74.54%	71.46%	71.21%	87.09%	79.96%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	2.89	2.93	2.63	2.77	2.67	2.16	2.71	-
P/RPS	0.58	0.82	1.12	2.36	0.65	0.67	1.14	-36.19%
YoY %	-29.27%	-26.79%	-52.54%	263.08%	-2.99%	-41.23%	-	-
Horiz. %	50.88%	71.93%	98.25%	207.02%	57.02%	58.77%	100.00%	-
P/EPS	12.68	15.80	83.95	-1,403.70	14.67	16.14	21.96	-30.58%
YoY %	-19.75%	-81.18%	105.98%	-9,668.51%	-9.11%	-26.50%	-	-
Horiz. %	57.74%	71.95%	382.29%	-6,392.08%	66.80%	73.50%	100.00%	-
EY	7.89	6.33	1.19	-0.07	6.82	6.19	4.55	44.19%
YoY %	24.64%	431.93%	1,800.00%	-101.03%	10.18%	36.04%	-	-
Horiz. %	173.41%	139.12%	26.15%	-1.54%	149.89%	136.04%	100.00%	-
DY	3.81	2.90	2.09	0.90	6.55	6.48	3.32	9.58%
YoY %	31.38%	38.76%	132.22%	-86.26%	1.08%	95.18%	-	-
Horiz. %	114.76%	87.35%	62.95%	27.11%	197.29%	195.18%	100.00%	-
P/NAPS	0.99	1.01	0.94	1.39	0.79	0.63	0.57	44.34%
YoY %	-1.98%	7.45%	-32.37%	75.95%	25.40%	10.53%	-	-
Horiz. %	173.68%	177.19%	164.91%	243.86%	138.60%	110.53%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	30/11/17	30/08/17	29/05/17	28/02/17	30/11/16	24/08/16	-
Price	2.78	3.00	2.70	2.60	2.83	2.19	2.25	-
P/RPS	0.56	0.84	1.15	2.22	0.69	0.68	0.95	-29.62%
YoY %	-33.33%	-26.96%	-48.20%	221.74%	1.47%	-28.42%	-	-
Horiz. %	58.95%	88.42%	121.05%	233.68%	72.63%	71.58%	100.00%	-
P/EPS	12.20	16.18	86.19	-1,317.55	15.55	16.37	18.23	-23.43%
YoY %	-24.60%	-81.23%	106.54%	-8,572.99%	-5.01%	-10.20%	-	-
Horiz. %	66.92%	88.75%	472.79%	-7,227.37%	85.30%	89.80%	100.00%	-
EY	8.20	6.18	1.16	-0.08	6.43	6.11	5.48	30.72%
YoY %	32.69%	432.76%	1,550.00%	-101.24%	5.24%	11.50%	-	-
Horiz. %	149.64%	112.77%	21.17%	-1.46%	117.34%	111.50%	100.00%	-
DY	3.96	2.83	2.04	0.96	6.18	6.39	4.00	-0.66%
YoY %	39.93%	38.73%	112.50%	-84.47%	-3.29%	59.75%	-	-
Horiz. %	99.00%	70.75%	51.00%	24.00%	154.50%	159.75%	100.00%	-
P/NAPS	0.95	1.03	0.97	1.30	0.83	0.64	0.47	59.65%
YoY %	-7.77%	6.19%	-25.38%	56.63%	29.69%	36.17%	-	-
Horiz. %	202.13%	219.15%	206.38%	276.60%	176.60%	136.17%	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