Highlights

[BSTEAD] QoQ Quarter Result on 2012-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 22-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -69.78%    YoY -     -76.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,531,100 2,679,000 2,512,100 2,496,900 2,358,000 2,554,300 2,188,700 10.17%
  QoQ % -5.52% 6.64% 0.61% 5.89% -7.69% 16.70% -
  Horiz. % 115.64% 122.40% 114.78% 114.08% 107.74% 116.70% 100.00%
PBT 174,900 173,400 132,700 79,400 222,900 245,100 167,100 3.09%
  QoQ % 0.87% 30.67% 67.13% -64.38% -9.06% 46.68% -
  Horiz. % 104.67% 103.77% 79.41% 47.52% 133.39% 146.68% 100.00%
Tax -40,800 -8,100 -30,800 -23,400 -34,200 -15,000 -22,800 47.34%
  QoQ % -403.70% 73.70% -31.62% 31.58% -128.00% 34.21% -
  Horiz. % 178.95% 35.53% 135.09% 102.63% 150.00% 65.79% 100.00%
NP 134,100 165,300 101,900 56,000 188,700 230,100 144,300 -4.77%
  QoQ % -18.87% 62.22% 81.96% -70.32% -17.99% 59.46% -
  Horiz. % 92.93% 114.55% 70.62% 38.81% 130.77% 159.46% 100.00%
NP to SH 99,900 150,500 77,900 43,700 144,600 192,300 120,900 -11.93%
  QoQ % -33.62% 93.20% 78.26% -69.78% -24.80% 59.06% -
  Horiz. % 82.63% 124.48% 64.43% 36.15% 119.60% 159.06% 100.00%
Tax Rate 23.33 % 4.67 % 23.21 % 29.47 % 15.34 % 6.12 % 13.64 % 42.97%
  QoQ % 399.57% -79.88% -21.24% 92.11% 150.65% -55.13% -
  Horiz. % 171.04% 34.24% 170.16% 216.06% 112.46% 44.87% 100.00%
Total Cost 2,397,000 2,513,700 2,410,200 2,440,900 2,169,300 2,324,200 2,044,400 11.18%
  QoQ % -4.64% 4.29% -1.26% 12.52% -6.66% 13.69% -
  Horiz. % 117.25% 122.96% 117.89% 119.39% 106.11% 113.69% 100.00%
Net Worth 4,684,751 4,654,639 4,613,997 4,545,626 4,582,102 4,892,840 4,352,776 5.02%
  QoQ % 0.65% 0.88% 1.50% -0.80% -6.35% 12.41% -
  Horiz. % 107.63% 106.93% 106.00% 104.43% 105.27% 112.41% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 77,562 77,577 103,452 77,482 77,575 93,098 206,827 -47.97%
  QoQ % -0.02% -25.01% 33.52% -0.12% -16.67% -54.99% -
  Horiz. % 37.50% 37.51% 50.02% 37.46% 37.51% 45.01% 100.00%
Div Payout % 77.64 % 51.55 % 132.80 % 177.30 % 53.65 % 48.41 % 171.07 % -40.91%
  QoQ % 50.61% -61.18% -25.10% 230.48% 10.82% -71.70% -
  Horiz. % 45.38% 30.13% 77.63% 103.64% 31.36% 28.30% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,684,751 4,654,639 4,613,997 4,545,626 4,582,102 4,892,840 4,352,776 5.02%
  QoQ % 0.65% 0.88% 1.50% -0.80% -6.35% 12.41% -
  Horiz. % 107.63% 106.93% 106.00% 104.43% 105.27% 112.41% 100.00%
NOSH 1,034,161 1,034,364 1,034,528 1,033,096 1,034,334 1,034,427 940,124 6.56%
  QoQ % -0.02% -0.02% 0.14% -0.12% -0.01% 10.03% -
  Horiz. % 110.00% 110.02% 110.04% 109.89% 110.02% 110.03% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.30 % 6.17 % 4.06 % 2.24 % 8.00 % 9.01 % 6.59 % -13.51%
  QoQ % -14.10% 51.97% 81.25% -72.00% -11.21% 36.72% -
  Horiz. % 80.42% 93.63% 61.61% 33.99% 121.40% 136.72% 100.00%
ROE 2.13 % 3.23 % 1.69 % 0.96 % 3.16 % 3.93 % 2.78 % -16.25%
  QoQ % -34.06% 91.12% 76.04% -69.62% -19.59% 41.37% -
  Horiz. % 76.62% 116.19% 60.79% 34.53% 113.67% 141.37% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 244.75 259.00 242.83 241.69 227.97 246.93 232.81 3.39%
  QoQ % -5.50% 6.66% 0.47% 6.02% -7.68% 6.07% -
  Horiz. % 105.13% 111.25% 104.30% 103.81% 97.92% 106.07% 100.00%
EPS 9.66 14.55 7.53 4.23 13.98 18.59 12.86 -17.35%
  QoQ % -33.61% 93.23% 78.01% -69.74% -24.80% 44.56% -
  Horiz. % 75.12% 113.14% 58.55% 32.89% 108.71% 144.56% 100.00%
DPS 7.50 7.50 10.00 7.50 7.50 9.00 22.00 -51.17%
  QoQ % 0.00% -25.00% 33.33% 0.00% -16.67% -59.09% -
  Horiz. % 34.09% 34.09% 45.45% 34.09% 34.09% 40.91% 100.00%
NAPS 4.5300 4.5000 4.4600 4.4000 4.4300 4.7300 4.6300 -1.44%
  QoQ % 0.67% 0.90% 1.36% -0.68% -6.34% 2.16% -
  Horiz. % 97.84% 97.19% 96.33% 95.03% 95.68% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.87 132.17 123.93 123.18 116.33 126.01 107.98 10.16%
  QoQ % -5.52% 6.65% 0.61% 5.89% -7.68% 16.70% -
  Horiz. % 115.64% 122.40% 114.77% 114.08% 107.73% 116.70% 100.00%
EPS 4.93 7.42 3.84 2.16 7.13 9.49 5.96 -11.87%
  QoQ % -33.56% 93.23% 77.78% -69.71% -24.87% 59.23% -
  Horiz. % 82.72% 124.50% 64.43% 36.24% 119.63% 159.23% 100.00%
DPS 3.83 3.83 5.10 3.82 3.83 4.59 10.20 -47.92%
  QoQ % 0.00% -24.90% 33.51% -0.26% -16.56% -55.00% -
  Horiz. % 37.55% 37.55% 50.00% 37.45% 37.55% 45.00% 100.00%
NAPS 2.3112 2.2963 2.2763 2.2425 2.2605 2.4138 2.1474 5.02%
  QoQ % 0.65% 0.88% 1.51% -0.80% -6.35% 12.41% -
  Horiz. % 107.63% 106.93% 106.00% 104.43% 105.27% 112.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.1300 5.2000 5.2000 5.3200 5.4300 5.2500 4.4900 -
P/RPS 2.10 2.01 2.14 2.20 2.38 2.13 1.93 5.78%
  QoQ % 4.48% -6.07% -2.73% -7.56% 11.74% 10.36% -
  Horiz. % 108.81% 104.15% 110.88% 113.99% 123.32% 110.36% 100.00%
P/EPS 53.11 35.74 69.06 125.77 38.84 28.24 34.91 32.24%
  QoQ % 48.60% -48.25% -45.09% 223.82% 37.54% -19.11% -
  Horiz. % 152.13% 102.38% 197.82% 360.27% 111.26% 80.89% 100.00%
EY 1.88 2.80 1.45 0.80 2.57 3.54 2.86 -24.38%
  QoQ % -32.86% 93.10% 81.25% -68.87% -27.40% 23.78% -
  Horiz. % 65.73% 97.90% 50.70% 27.97% 89.86% 123.78% 100.00%
DY 1.46 1.44 1.92 1.41 1.38 1.71 4.90 -55.36%
  QoQ % 1.39% -25.00% 36.17% 2.17% -19.30% -65.10% -
  Horiz. % 29.80% 29.39% 39.18% 28.78% 28.16% 34.90% 100.00%
P/NAPS 1.13 1.16 1.17 1.21 1.23 1.11 0.97 10.70%
  QoQ % -2.59% -0.85% -3.31% -1.63% 10.81% 14.43% -
  Horiz. % 116.49% 119.59% 120.62% 124.74% 126.80% 114.43% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 20/11/12 22/08/12 28/05/12 27/02/12 21/11/11 -
Price 5.3900 4.7000 4.9900 5.4300 5.0800 5.4100 4.8500 -
P/RPS 2.20 1.81 2.05 2.25 2.23 2.19 2.08 3.81%
  QoQ % 21.55% -11.71% -8.89% 0.90% 1.83% 5.29% -
  Horiz. % 105.77% 87.02% 98.56% 108.17% 107.21% 105.29% 100.00%
P/EPS 55.80 32.30 66.27 128.37 36.34 29.10 37.71 29.82%
  QoQ % 72.76% -51.26% -48.38% 253.25% 24.88% -22.83% -
  Horiz. % 147.97% 85.65% 175.74% 340.41% 96.37% 77.17% 100.00%
EY 1.79 3.10 1.51 0.78 2.75 3.44 2.65 -23.00%
  QoQ % -42.26% 105.30% 93.59% -71.64% -20.06% 29.81% -
  Horiz. % 67.55% 116.98% 56.98% 29.43% 103.77% 129.81% 100.00%
DY 1.39 1.60 2.00 1.38 1.48 1.66 4.54 -54.54%
  QoQ % -13.13% -20.00% 44.93% -6.76% -10.84% -63.44% -
  Horiz. % 30.62% 35.24% 44.05% 30.40% 32.60% 36.56% 100.00%
P/NAPS 1.19 1.04 1.12 1.23 1.15 1.14 1.05 8.69%
  QoQ % 14.42% -7.14% -8.94% 6.96% 0.88% 8.57% -
  Horiz. % 113.33% 99.05% 106.67% 117.14% 109.52% 108.57% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS