Highlights

[BSTEAD] QoQ Quarter Result on 2013-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -38.74%    YoY -     40.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,499,800 3,590,300 2,700,500 2,390,100 2,531,100 2,679,000 2,512,100 -0.33%
  QoQ % -30.37% 32.95% 12.99% -5.57% -5.52% 6.64% -
  Horiz. % 99.51% 142.92% 107.50% 95.14% 100.76% 106.64% 100.00%
PBT 133,300 280,500 159,200 93,100 174,900 173,400 132,700 0.30%
  QoQ % -52.48% 76.19% 71.00% -46.77% 0.87% 30.67% -
  Horiz. % 100.45% 211.38% 119.97% 70.16% 131.80% 130.67% 100.00%
Tax -41,900 -52,400 -36,300 -18,400 -40,800 -8,100 -30,800 22.80%
  QoQ % 20.04% -44.35% -97.28% 54.90% -403.70% 73.70% -
  Horiz. % 136.04% 170.13% 117.86% 59.74% 132.47% 26.30% 100.00%
NP 91,400 228,100 122,900 74,700 134,100 165,300 101,900 -7.00%
  QoQ % -59.93% 85.60% 64.52% -44.30% -18.87% 62.22% -
  Horiz. % 89.70% 223.85% 120.61% 73.31% 131.60% 162.22% 100.00%
NP to SH 66,700 220,200 97,500 61,200 99,900 150,500 77,900 -9.84%
  QoQ % -69.71% 125.85% 59.31% -38.74% -33.62% 93.20% -
  Horiz. % 85.62% 282.67% 125.16% 78.56% 128.24% 193.20% 100.00%
Tax Rate 31.43 % 18.68 % 22.80 % 19.76 % 23.33 % 4.67 % 23.21 % 22.42%
  QoQ % 68.25% -18.07% 15.38% -15.30% 399.57% -79.88% -
  Horiz. % 135.42% 80.48% 98.23% 85.14% 100.52% 20.12% 100.00%
Total Cost 2,408,400 3,362,200 2,577,600 2,315,400 2,397,000 2,513,700 2,410,200 -0.05%
  QoQ % -28.37% 30.44% 11.32% -3.40% -4.64% 4.29% -
  Horiz. % 99.93% 139.50% 106.95% 96.07% 99.45% 104.29% 100.00%
Net Worth 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 8.61%
  QoQ % -0.21% 10.28% 1.56% -0.26% 0.65% 0.88% -
  Horiz. % 113.18% 113.43% 102.86% 101.27% 101.53% 100.88% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 77,558 77,571 77,545 77,533 77,562 77,577 103,452 -17.49%
  QoQ % -0.02% 0.03% 0.01% -0.04% -0.02% -25.01% -
  Horiz. % 74.97% 74.98% 74.96% 74.95% 74.97% 74.99% 100.00%
Div Payout % 116.28 % 35.23 % 79.53 % 126.69 % 77.64 % 51.55 % 132.80 % -8.48%
  QoQ % 230.06% -55.70% -37.22% 63.18% 50.61% -61.18% -
  Horiz. % 87.56% 26.53% 59.89% 95.40% 58.46% 38.82% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,222,248 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 8.61%
  QoQ % -0.21% 10.28% 1.56% -0.26% 0.65% 0.88% -
  Horiz. % 113.18% 113.43% 102.86% 101.27% 101.53% 100.88% 100.00%
NOSH 1,034,108 1,034,288 1,033,934 1,033,783 1,034,161 1,034,364 1,034,528 -0.03%
  QoQ % -0.02% 0.03% 0.01% -0.04% -0.02% -0.02% -
  Horiz. % 99.96% 99.98% 99.94% 99.93% 99.96% 99.98% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.66 % 6.35 % 4.55 % 3.13 % 5.30 % 6.17 % 4.06 % -6.69%
  QoQ % -42.36% 39.56% 45.37% -40.94% -14.10% 51.97% -
  Horiz. % 90.15% 156.40% 112.07% 77.09% 130.54% 151.97% 100.00%
ROE 1.28 % 4.21 % 2.05 % 1.31 % 2.13 % 3.23 % 1.69 % -16.92%
  QoQ % -69.60% 105.37% 56.49% -38.50% -34.06% 91.12% -
  Horiz. % 75.74% 249.11% 121.30% 77.51% 126.04% 191.12% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 241.73 347.13 261.19 231.20 244.75 259.00 242.83 -0.30%
  QoQ % -30.36% 32.90% 12.97% -5.54% -5.50% 6.66% -
  Horiz. % 99.55% 142.95% 107.56% 95.21% 100.79% 106.66% 100.00%
EPS 6.45 21.29 9.43 5.92 9.66 14.55 7.53 -9.81%
  QoQ % -69.70% 125.77% 59.29% -38.72% -33.61% 93.23% -
  Horiz. % 85.66% 282.74% 125.23% 78.62% 128.29% 193.23% 100.00%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 10.00 -17.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 5.0500 5.0600 4.5900 4.5200 4.5300 4.5000 4.4600 8.64%
  QoQ % -0.20% 10.24% 1.55% -0.22% 0.67% 0.90% -
  Horiz. % 113.23% 113.45% 102.91% 101.35% 101.57% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.33 177.12 133.23 117.91 124.87 132.17 123.93 -0.32%
  QoQ % -30.37% 32.94% 12.99% -5.57% -5.52% 6.65% -
  Horiz. % 99.52% 142.92% 107.50% 95.14% 100.76% 106.65% 100.00%
EPS 3.29 10.86 4.81 3.02 4.93 7.42 3.84 -9.80%
  QoQ % -69.71% 125.78% 59.27% -38.74% -33.56% 93.23% -
  Horiz. % 85.68% 282.81% 125.26% 78.65% 128.39% 193.23% 100.00%
DPS 3.83 3.83 3.83 3.83 3.83 3.83 5.10 -17.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.90% -
  Horiz. % 75.10% 75.10% 75.10% 75.10% 75.10% 75.10% 100.00%
NAPS 2.5763 2.5819 2.3413 2.3052 2.3112 2.2963 2.2763 8.61%
  QoQ % -0.22% 10.28% 1.57% -0.26% 0.65% 0.88% -
  Horiz. % 113.18% 113.43% 102.86% 101.27% 101.53% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.4200 5.6200 5.1900 5.2400 5.1300 5.2000 5.2000 -
P/RPS 2.24 1.62 1.99 2.27 2.10 2.01 2.14 3.09%
  QoQ % 38.27% -18.59% -12.33% 8.10% 4.48% -6.07% -
  Horiz. % 104.67% 75.70% 92.99% 106.07% 98.13% 93.93% 100.00%
P/EPS 84.03 26.40 55.04 88.51 53.11 35.74 69.06 13.99%
  QoQ % 218.30% -52.03% -37.81% 66.65% 48.60% -48.25% -
  Horiz. % 121.68% 38.23% 79.70% 128.16% 76.90% 51.75% 100.00%
EY 1.19 3.79 1.82 1.13 1.88 2.80 1.45 -12.35%
  QoQ % -68.60% 108.24% 61.06% -39.89% -32.86% 93.10% -
  Horiz. % 82.07% 261.38% 125.52% 77.93% 129.66% 193.10% 100.00%
DY 1.38 1.33 1.45 1.43 1.46 1.44 1.92 -19.78%
  QoQ % 3.76% -8.28% 1.40% -2.05% 1.39% -25.00% -
  Horiz. % 71.88% 69.27% 75.52% 74.48% 76.04% 75.00% 100.00%
P/NAPS 1.07 1.11 1.13 1.16 1.13 1.16 1.17 -5.79%
  QoQ % -3.60% -1.77% -2.59% 2.65% -2.59% -0.85% -
  Horiz. % 91.45% 94.87% 96.58% 99.15% 96.58% 99.15% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 29/11/13 21/08/13 22/05/13 25/02/13 20/11/12 -
Price 5.3600 5.3600 5.3500 5.2400 5.3900 4.7000 4.9900 -
P/RPS 2.22 1.54 2.05 2.27 2.20 1.81 2.05 5.46%
  QoQ % 44.16% -24.88% -9.69% 3.18% 21.55% -11.71% -
  Horiz. % 108.29% 75.12% 100.00% 110.73% 107.32% 88.29% 100.00%
P/EPS 83.10 25.18 56.73 88.51 55.80 32.30 66.27 16.30%
  QoQ % 230.02% -55.61% -35.91% 58.62% 72.76% -51.26% -
  Horiz. % 125.40% 38.00% 85.60% 133.56% 84.20% 48.74% 100.00%
EY 1.20 3.97 1.76 1.13 1.79 3.10 1.51 -14.22%
  QoQ % -69.77% 125.57% 55.75% -36.87% -42.26% 105.30% -
  Horiz. % 79.47% 262.91% 116.56% 74.83% 118.54% 205.30% 100.00%
DY 1.40 1.40 1.40 1.43 1.39 1.60 2.00 -21.18%
  QoQ % 0.00% 0.00% -2.10% 2.88% -13.13% -20.00% -
  Horiz. % 70.00% 70.00% 70.00% 71.50% 69.50% 80.00% 100.00%
P/NAPS 1.06 1.06 1.17 1.16 1.19 1.04 1.12 -3.61%
  QoQ % 0.00% -9.40% 0.86% -2.52% 14.42% -7.14% -
  Horiz. % 94.64% 94.64% 104.46% 103.57% 106.25% 92.86% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

343  338  574  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.0050.00 
 ATAIMS 0.505+0.01 
 G3 0.115-0.035 
 KGROUP 0.015-0.005 
 MMAG 0.09-0.005 
 WZSATU 0.225+0.01 
 HSI-CI2 0.37+0.04 
 DNEX 0.775+0.01 
 NWP 0.265-0.01 
PARTNERS & BROKERS