[BSTEAD] QoQ TTM 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- 6.96%

YoY- 4798.81%

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
TTM Result
Revenue	10,020,100	9,655,500	9,207,000	8,889,800	8,371,300	8,391,400	8,488,300	11.66%
YoY %	3.78%	4.87%	3.57%	6.19%	-0.24%	-1.14%	-	-
Horiz. %	118.05%	113.75%	108.47%	104.73%	98.62%	98.86%	100.00%	-
PBT	1,117,000	1,137,700	615,000	775,700	759,000	547,500	493,800	72.06%
YoY %	-1.82%	84.99%	-20.72%	2.20%	38.63%	10.87%	-	-
Horiz. %	226.20%	230.40%	124.54%	157.09%	153.71%	110.87%	100.00%	-
Tax	-193,700	-203,500	-168,900	-155,200	-169,900	-144,100	-137,400	25.64%
YoY %	4.82%	-20.49%	-8.83%	8.65%	-17.90%	-4.88%	-	-
Horiz. %	140.98%	148.11%	122.93%	112.95%	123.65%	104.88%	100.00%	-
NP	923,300	934,200	446,100	620,500	589,100	403,400	356,400	88.30%
YoY %	-1.17%	109.41%	-28.11%	5.33%	46.03%	13.19%	-	-
Horiz. %	259.06%	262.12%	125.17%	174.10%	165.29%	113.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,000	496,600	228,200	394,700	369,000	252,500	214,500	66.54%
YoY %	-6.97%	117.62%	-42.18%	6.96%	46.14%	17.72%	-	-
Horiz. %	215.38%	231.52%	106.39%	184.01%	172.03%	117.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.34%	17.89%	27.46%	20.01%	22.38%	26.32%	27.83%	-
YoY %	-3.07%	-34.85%	37.23%	-10.59%	-14.97%	-5.43%	-	-
Horiz. %	62.31%	64.28%	98.67%	71.90%	80.42%	94.57%	100.00%	-
Total Cost	9,096,800	8,721,300	8,760,900	8,269,300	7,782,200	7,988,000	8,131,900	7.73%
YoY %	4.31%	-0.45%	5.94%	6.26%	-2.58%	-1.77%	-	-
Horiz. %	111.87%	107.25%	107.73%	101.69%	95.70%	98.23%	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	5,695,869	6,912,070	7,983,165	-18.03%
YoY %	0.34%	4.30%	0.36%	-1.07%	-17.60%	-13.42%	-	-
Horiz. %	74.14%	73.89%	70.84%	70.59%	71.35%	86.58%	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	243,240	283,780	289,774	290,782	260,813	221,532	0.43%
YoY %	-8.33%	-14.29%	-2.07%	-0.35%	11.49%	17.73%	-	-
Horiz. %	100.65%	109.80%	128.10%	130.80%	131.26%	117.73%	100.00%	-
Div Payout %	48.26%	48.98%	124.36%	73.42%	78.80%	103.29%	103.28%	-
YoY %	-1.47%	-60.61%	69.38%	-6.83%	-23.71%	0.01%	-	-
Horiz. %	46.73%	47.42%	120.41%	71.09%	76.30%	100.01%	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	5,695,869	6,912,070	7,983,165	-18.03%
YoY %	0.34%	4.30%	0.36%	-1.07%	-17.60%	-13.42%	-	-
Horiz. %	74.14%	73.89%	70.84%	70.59%	71.35%	86.58%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	2,027,000	2,027,000	2,027,000	1,447,849	25.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	40.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	140.00%	140.00%	140.00%	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%	9.68%	4.85%	6.98%	7.04%	4.81%	4.20%	-
YoY %	-4.86%	99.59%	-30.52%	-0.85%	46.36%	14.52%	-	-
Horiz. %	219.29%	230.48%	115.48%	166.19%	167.62%	114.52%	100.00%	-
ROE	7.81%	8.42%	4.04%	7.00%	6.48%	3.65%	2.69%	-
YoY %	-7.24%	108.42%	-42.29%	8.02%	77.53%	35.69%	-	-
Horiz. %	290.33%	313.01%	150.19%	260.22%	240.89%	135.69%	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	476.34	454.22	438.57	412.99	413.98	508.25	-1.82%
YoY %	3.78%	4.87%	3.57%	6.19%	-0.24%	-18.55%	-	-
Horiz. %	97.26%	93.72%	89.37%	86.29%	81.26%	81.45%	100.00%	-
EPS	22.79	24.50	11.26	19.47	18.20	12.46	12.84	46.44%
YoY %	-6.98%	117.58%	-42.17%	6.98%	46.07%	-2.96%	-	-
Horiz. %	177.49%	190.81%	87.69%	151.64%	141.74%	97.04%	100.00%	-
DPS	11.00	12.00	14.00	14.30	14.35	12.87	13.26	-11.68%
YoY %	-8.33%	-14.29%	-2.10%	-0.35%	11.50%	-2.94%	-	-
Horiz. %	82.96%	90.50%	105.58%	107.84%	108.22%	97.06%	100.00%	-
NAPS	2.92	2.91	2.79	2.78	2.81	3.41	4.78	-27.94%
YoY %	0.34%	4.30%	0.36%	-1.07%	-17.60%	-28.66%	-	-
Horiz. %	61.09%	60.88%	58.37%	58.16%	58.79%	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	476.34	454.22	438.57	412.99	413.98	418.76	11.66%
YoY %	3.78%	4.87%	3.57%	6.19%	-0.24%	-1.14%	-	-
Horiz. %	118.05%	113.75%	108.47%	104.73%	98.62%	98.86%	100.00%	-
EPS	22.79	24.50	11.26	19.47	18.20	12.46	10.58	66.55%
YoY %	-6.98%	117.58%	-42.17%	6.98%	46.07%	17.77%	-	-
Horiz. %	215.41%	231.57%	106.43%	184.03%	172.02%	117.77%	100.00%	-
DPS	11.00	12.00	14.00	14.30	14.35	12.87	10.93	0.42%
YoY %	-8.33%	-14.29%	-2.10%	-0.35%	11.50%	17.75%	-	-
Horiz. %	100.64%	109.79%	128.09%	130.83%	131.29%	117.75%	100.00%	-
NAPS	2.92	2.91	2.79	2.78	2.81	3.41	3.9384	-18.03%
YoY %	0.34%	4.30%	0.36%	-1.07%	-17.60%	-13.42%	-	-
Horiz. %	74.14%	73.89%	70.84%	70.59%	71.35%	86.58%	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	0.62	0.58	0.63	0.65	0.52	0.53	6.17%
YoY %	-6.45%	6.90%	-7.94%	-3.08%	25.00%	-1.89%	-	-
Horiz. %	109.43%	116.98%	109.43%	118.87%	122.64%	98.11%	100.00%	-
P/EPS	12.68	11.96	23.36	14.23	14.67	17.34	21.10	-28.72%
YoY %	6.02%	-48.80%	64.16%	-3.00%	-15.40%	-17.82%	-	-
Horiz. %	60.09%	56.68%	110.71%	67.44%	69.53%	82.18%	100.00%	-
EY	7.89	8.36	4.28	7.03	6.82	5.77	4.74	40.32%
YoY %	-5.62%	95.33%	-39.12%	3.08%	18.20%	21.73%	-	-
Horiz. %	166.46%	176.37%	90.30%	148.31%	143.88%	121.73%	100.00%	-
DY	3.81	4.10	5.32	5.16	5.37	5.96	4.89	-15.28%
YoY %	-7.07%	-22.93%	3.10%	-3.91%	-9.90%	21.88%	-	-
Horiz. %	77.91%	83.84%	108.79%	105.52%	109.82%	121.88%	100.00%	-
P/NAPS	0.99	1.01	0.94	1.00	0.95	0.63	0.57	44.34%
YoY %	-1.98%	7.45%	-6.00%	5.26%	50.79%	10.53%	-	-
Horiz. %	173.68%	177.19%	164.91%	175.44%	166.67%	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	0.63	0.59	0.59	0.69	0.53	0.44	17.39%
YoY %	-11.11%	6.78%	0.00%	-14.49%	30.19%	20.45%	-	-
Horiz. %	127.27%	143.18%	134.09%	134.09%	156.82%	120.45%	100.00%	-
P/EPS	12.20	12.25	23.98	13.35	15.55	17.58	17.52	-21.38%
YoY %	-0.41%	-48.92%	79.63%	-14.15%	-11.55%	0.34%	-	-
Horiz. %	69.63%	69.92%	136.87%	76.20%	88.76%	100.34%	100.00%	-
EY	8.20	8.17	4.17	7.49	6.43	5.69	5.71	27.20%
YoY %	0.37%	95.92%	-44.33%	16.49%	13.01%	-0.35%	-	-
Horiz. %	143.61%	143.08%	73.03%	131.17%	112.61%	99.65%	100.00%	-
DY	3.96	4.00	5.19	5.50	5.07	5.88	5.90	-23.28%
YoY %	-1.00%	-22.93%	-5.64%	8.48%	-13.78%	-0.34%	-	-
Horiz. %	67.12%	67.80%	87.97%	93.22%	85.93%	99.66%	100.00%	-
P/NAPS	0.95	1.03	0.97	0.94	1.01	0.64	0.47	59.65%
YoY %	-7.77%	6.19%	3.19%	-6.93%	57.81%	36.17%	-	-
Horiz. %	202.13%	219.15%	206.38%	200.00%	214.89%	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