Highlights

[BSTEAD] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     273.81%    YoY -     -14.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 6,220,200 4,099,900 1,892,300 10,608,200 7,782,300 5,088,000 2,499,800 83.52%
  QoQ % 51.72% 116.66% -82.16% 36.31% 52.95% 103.54% -
  Horiz. % 248.83% 164.01% 75.70% 424.36% 311.32% 203.54% 100.00%
PBT 219,500 152,800 69,500 685,700 329,300 243,200 133,300 39.40%
  QoQ % 43.65% 119.86% -89.86% 108.23% 35.40% 82.45% -
  Horiz. % 164.67% 114.63% 52.14% 514.40% 247.04% 182.45% 100.00%
Tax -79,300 -58,900 -26,400 -152,400 -120,000 -84,100 -41,900 52.95%
  QoQ % -34.63% -123.11% 82.68% -27.00% -42.69% -100.72% -
  Horiz. % 189.26% 140.57% 63.01% 363.72% 286.40% 200.72% 100.00%
NP 140,200 93,900 43,100 533,300 209,300 159,100 91,400 32.97%
  QoQ % 49.31% 117.87% -91.92% 154.80% 31.55% 74.07% -
  Horiz. % 153.39% 102.74% 47.16% 583.48% 228.99% 174.07% 100.00%
NP to SH 9,000 3,000 100 408,200 109,200 112,000 66,700 -73.66%
  QoQ % 200.00% 2,900.00% -99.98% 273.81% -2.50% 67.92% -
  Horiz. % 13.49% 4.50% 0.15% 611.99% 163.72% 167.92% 100.00%
Tax Rate 36.13 % 38.55 % 37.99 % 22.23 % 36.44 % 34.58 % 31.43 % 9.73%
  QoQ % -6.28% 1.47% 70.90% -39.00% 5.38% 10.02% -
  Horiz. % 114.95% 122.65% 120.87% 70.73% 115.94% 110.02% 100.00%
Total Cost 6,080,000 4,006,000 1,849,200 10,074,900 7,573,000 4,928,900 2,408,400 85.30%
  QoQ % 51.77% 116.63% -81.65% 33.04% 53.64% 104.65% -
  Horiz. % 252.45% 166.33% 76.78% 418.32% 314.44% 204.65% 100.00%
Net Worth 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 5,439,704 5,222,248 7.15%
  QoQ % -1.06% 3.45% -3.82% 4.99% 3.03% 4.16% -
  Horiz. % 110.93% 112.12% 108.38% 112.68% 107.32% 104.16% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 165,517 103,448 50,000 268,892 217,159 155,124 77,558 65.68%
  QoQ % 60.00% 106.90% -81.41% 23.82% 39.99% 100.01% -
  Horiz. % 213.41% 133.38% 64.47% 346.70% 280.00% 200.01% 100.00%
Div Payout % 1,839.08 % 3,448.28 % 50,000.00 % 65.87 % 198.86 % 138.50 % 116.28 % 529.02%
  QoQ % -46.67% -93.10% 75,807.09% -66.88% 43.58% 19.11% -
  Horiz. % 1,581.60% 2,965.50% 42,999.66% 56.65% 171.02% 119.11% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 5,793,103 5,855,172 5,659,999 5,884,616 5,604,772 5,439,704 5,222,248 7.15%
  QoQ % -1.06% 3.45% -3.82% 4.99% 3.03% 4.16% -
  Horiz. % 110.93% 112.12% 108.38% 112.68% 107.32% 104.16% 100.00%
NOSH 1,034,482 1,034,482 1,000,000 1,034,203 1,034,090 1,034,164 1,034,108 0.02%
  QoQ % -0.00% 3.45% -3.31% 0.01% -0.01% 0.01% -
  Horiz. % 100.04% 100.04% 96.70% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.25 % 2.29 % 2.28 % 5.03 % 2.69 % 3.13 % 3.66 % -27.68%
  QoQ % -1.75% 0.44% -54.67% 86.99% -14.06% -14.48% -
  Horiz. % 61.48% 62.57% 62.30% 137.43% 73.50% 85.52% 100.00%
ROE 0.16 % 0.05 % 0.00 % 6.94 % 1.95 % 2.06 % 1.28 % -74.97%
  QoQ % 220.00% 0.00% 0.00% 255.90% -5.34% 60.94% -
  Horiz. % 12.50% 3.91% 0.00% 542.19% 152.34% 160.94% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 601.29 396.32 189.23 1,025.74 752.57 491.99 241.73 83.48%
  QoQ % 51.72% 109.44% -81.55% 36.30% 52.96% 103.53% -
  Horiz. % 248.74% 163.95% 78.28% 424.33% 311.33% 203.53% 100.00%
EPS 0.87 0.29 0.01 39.47 10.56 10.83 6.45 -73.67%
  QoQ % 200.00% 2,800.00% -99.97% 273.77% -2.49% 67.91% -
  Horiz. % 13.49% 4.50% 0.16% 611.94% 163.72% 167.91% 100.00%
DPS 16.00 10.00 5.00 26.00 21.00 15.00 7.50 65.64%
  QoQ % 60.00% 100.00% -80.77% 23.81% 40.00% 100.00% -
  Horiz. % 213.33% 133.33% 66.67% 346.67% 280.00% 200.00% 100.00%
NAPS 5.6000 5.6600 5.6600 5.6900 5.4200 5.2600 5.0500 7.13%
  QoQ % -1.06% 0.00% -0.53% 4.98% 3.04% 4.16% -
  Horiz. % 110.89% 112.08% 112.08% 112.67% 107.33% 104.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 306.87 202.26 93.35 523.34 383.93 251.01 123.33 83.52%
  QoQ % 51.72% 116.67% -82.16% 36.31% 52.95% 103.53% -
  Horiz. % 248.82% 164.00% 75.69% 424.34% 311.30% 203.53% 100.00%
EPS 0.44 0.15 0.00 20.14 5.39 5.53 3.29 -73.82%
  QoQ % 193.33% 0.00% 0.00% 273.65% -2.53% 68.09% -
  Horiz. % 13.37% 4.56% 0.00% 612.16% 163.83% 168.09% 100.00%
DPS 8.17 5.10 2.47 13.27 10.71 7.65 3.83 65.63%
  QoQ % 60.20% 106.48% -81.39% 23.90% 40.00% 99.74% -
  Horiz. % 213.32% 133.16% 64.49% 346.48% 279.63% 199.74% 100.00%
NAPS 2.8580 2.8886 2.7923 2.9031 2.7651 2.6836 2.5763 7.16%
  QoQ % -1.06% 3.45% -3.82% 4.99% 3.04% 4.16% -
  Horiz. % 110.93% 112.12% 108.38% 112.68% 107.33% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.9500 4.1500 4.6000 4.8200 5.0000 5.1700 5.4200 -
P/RPS 0.66 1.05 2.43 0.47 0.66 1.05 2.24 -55.69%
  QoQ % -37.14% -56.79% 417.02% -28.79% -37.14% -53.12% -
  Horiz. % 29.46% 46.87% 108.48% 20.98% 29.46% 46.87% 100.00%
P/EPS 454.02 1,431.03 46,000.00 12.21 47.35 47.74 84.03 207.60%
  QoQ % -68.27% -96.89% 376,640.34% -74.21% -0.82% -43.19% -
  Horiz. % 540.31% 1,703.00% 54,742.35% 14.53% 56.35% 56.81% 100.00%
EY 0.22 0.07 0.00 8.19 2.11 2.09 1.19 -67.51%
  QoQ % 214.29% 0.00% 0.00% 288.15% 0.96% 75.63% -
  Horiz. % 18.49% 5.88% 0.00% 688.24% 177.31% 175.63% 100.00%
DY 4.05 2.41 1.09 5.39 4.20 2.90 1.38 104.85%
  QoQ % 68.05% 121.10% -79.78% 28.33% 44.83% 110.14% -
  Horiz. % 293.48% 174.64% 78.99% 390.58% 304.35% 210.14% 100.00%
P/NAPS 0.71 0.73 0.81 0.85 0.92 0.98 1.07 -23.90%
  QoQ % -2.74% -9.88% -4.71% -7.61% -6.12% -8.41% -
  Horiz. % 66.36% 68.22% 75.70% 79.44% 85.98% 91.59% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 25/05/15 27/02/15 27/11/14 25/08/14 26/05/14 -
Price 4.0700 4.1000 4.4000 4.6500 4.9600 5.1300 5.3600 -
P/RPS 0.68 1.03 2.33 0.45 0.66 1.04 2.22 -54.53%
  QoQ % -33.98% -55.79% 417.78% -31.82% -36.54% -53.15% -
  Horiz. % 30.63% 46.40% 104.95% 20.27% 29.73% 46.85% 100.00%
P/EPS 467.82 1,413.79 44,000.00 11.78 46.97 47.37 83.10 216.13%
  QoQ % -66.91% -96.79% 373,414.44% -74.92% -0.84% -43.00% -
  Horiz. % 562.96% 1,701.31% 52,948.25% 14.18% 56.52% 57.00% 100.00%
EY 0.21 0.07 0.00 8.49 2.13 2.11 1.20 -68.68%
  QoQ % 200.00% 0.00% 0.00% 298.59% 0.95% 75.83% -
  Horiz. % 17.50% 5.83% 0.00% 707.50% 177.50% 175.83% 100.00%
DY 3.93 2.44 1.14 5.59 4.23 2.92 1.40 98.87%
  QoQ % 61.07% 114.04% -79.61% 32.15% 44.86% 108.57% -
  Horiz. % 280.71% 174.29% 81.43% 399.29% 302.14% 208.57% 100.00%
P/NAPS 0.73 0.72 0.78 0.82 0.92 0.98 1.06 -22.00%
  QoQ % 1.39% -7.69% -4.88% -10.87% -6.12% -7.55% -
  Horiz. % 68.87% 67.92% 73.58% 77.36% 86.79% 92.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS