Highlights

[BSTEAD] QoQ Quarter Result on 2011-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -34.72%    YoY -     31.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,496,900 2,358,000 2,554,300 2,188,700 2,225,300 1,587,500 1,689,800 29.76%
  QoQ % 5.89% -7.69% 16.70% -1.64% 40.18% -6.05% -
  Horiz. % 147.76% 139.54% 151.16% 129.52% 131.69% 93.95% 100.00%
PBT 79,400 222,900 245,100 167,100 250,600 168,200 252,000 -53.73%
  QoQ % -64.38% -9.06% 46.68% -33.32% 48.99% -33.25% -
  Horiz. % 31.51% 88.45% 97.26% 66.31% 99.44% 66.75% 100.00%
Tax -23,400 -34,200 -15,000 -22,800 -27,600 -33,700 -17,300 22.33%
  QoQ % 31.58% -128.00% 34.21% 17.39% 18.10% -94.80% -
  Horiz. % 135.26% 197.69% 86.71% 131.79% 159.54% 194.80% 100.00%
NP 56,000 188,700 230,100 144,300 223,000 134,500 234,700 -61.56%
  QoQ % -70.32% -17.99% 59.46% -35.29% 65.80% -42.69% -
  Horiz. % 23.86% 80.40% 98.04% 61.48% 95.01% 57.31% 100.00%
NP to SH 43,700 144,600 192,300 120,900 185,200 112,200 208,900 -64.79%
  QoQ % -69.78% -24.80% 59.06% -34.72% 65.06% -46.29% -
  Horiz. % 20.92% 69.22% 92.05% 57.87% 88.65% 53.71% 100.00%
Tax Rate 29.47 % 15.34 % 6.12 % 13.64 % 11.01 % 20.04 % 6.87 % 164.24%
  QoQ % 92.11% 150.65% -55.13% 23.89% -45.06% 191.70% -
  Horiz. % 428.97% 223.29% 89.08% 198.54% 160.26% 291.70% 100.00%
Total Cost 2,440,900 2,169,300 2,324,200 2,044,400 2,002,300 1,453,000 1,455,100 41.22%
  QoQ % 12.52% -6.66% 13.69% 2.10% 37.80% -0.14% -
  Horiz. % 167.75% 149.08% 159.73% 140.50% 137.61% 99.86% 100.00%
Net Worth 4,545,626 4,582,102 4,892,840 4,352,776 4,343,268 4,222,782 4,230,648 4.91%
  QoQ % -0.80% -6.35% 12.41% 0.22% 2.85% -0.19% -
  Horiz. % 107.45% 108.31% 115.65% 102.89% 102.66% 99.81% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 77,482 77,575 93,098 206,827 - 75,238 112,817 -22.18%
  QoQ % -0.12% -16.67% -54.99% 0.00% 0.00% -33.31% -
  Horiz. % 68.68% 68.76% 82.52% 183.33% 0.00% 66.69% 100.00%
Div Payout % 177.30 % 53.65 % 48.41 % 171.07 % - % 67.06 % 54.01 % 121.04%
  QoQ % 230.48% 10.82% -71.70% 0.00% 0.00% 24.16% -
  Horiz. % 328.27% 99.33% 89.63% 316.74% 0.00% 124.16% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,545,626 4,582,102 4,892,840 4,352,776 4,343,268 4,222,782 4,230,648 4.91%
  QoQ % -0.80% -6.35% 12.41% 0.22% 2.85% -0.19% -
  Horiz. % 107.45% 108.31% 115.65% 102.89% 102.66% 99.81% 100.00%
NOSH 1,033,096 1,034,334 1,034,427 940,124 940,101 940,486 940,144 6.49%
  QoQ % -0.12% -0.01% 10.03% 0.00% -0.04% 0.04% -
  Horiz. % 109.89% 110.02% 110.03% 100.00% 100.00% 100.04% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.24 % 8.00 % 9.01 % 6.59 % 10.02 % 8.47 % 13.89 % -70.41%
  QoQ % -72.00% -11.21% 36.72% -34.23% 18.30% -39.02% -
  Horiz. % 16.13% 57.60% 64.87% 47.44% 72.14% 60.98% 100.00%
ROE 0.96 % 3.16 % 3.93 % 2.78 % 4.26 % 2.66 % 4.94 % -66.48%
  QoQ % -69.62% -19.59% 41.37% -34.74% 60.15% -46.15% -
  Horiz. % 19.43% 63.97% 79.55% 56.28% 86.23% 53.85% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 241.69 227.97 246.93 232.81 236.71 168.80 179.74 21.85%
  QoQ % 6.02% -7.68% 6.07% -1.65% 40.23% -6.09% -
  Horiz. % 134.47% 126.83% 137.38% 129.53% 131.70% 93.91% 100.00%
EPS 4.23 13.98 18.59 12.86 19.70 11.93 22.22 -66.94%
  QoQ % -69.74% -24.80% 44.56% -34.72% 65.13% -46.31% -
  Horiz. % 19.04% 62.92% 83.66% 57.88% 88.66% 53.69% 100.00%
DPS 7.50 7.50 9.00 22.00 0.00 8.00 12.00 -26.92%
  QoQ % 0.00% -16.67% -59.09% 0.00% 0.00% -33.33% -
  Horiz. % 62.50% 62.50% 75.00% 183.33% 0.00% 66.67% 100.00%
NAPS 4.4000 4.4300 4.7300 4.6300 4.6200 4.4900 4.5000 -1.49%
  QoQ % -0.68% -6.34% 2.16% 0.22% 2.90% -0.22% -
  Horiz. % 97.78% 98.44% 105.11% 102.89% 102.67% 99.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 123.18 116.33 126.01 107.98 109.78 78.32 83.36 29.77%
  QoQ % 5.89% -7.68% 16.70% -1.64% 40.17% -6.05% -
  Horiz. % 147.77% 139.55% 151.16% 129.53% 131.69% 93.95% 100.00%
EPS 2.16 7.13 9.49 5.96 9.14 5.54 10.31 -64.76%
  QoQ % -69.71% -24.87% 59.23% -34.79% 64.98% -46.27% -
  Horiz. % 20.95% 69.16% 92.05% 57.81% 88.65% 53.73% 100.00%
DPS 3.82 3.83 4.59 10.20 0.00 3.71 5.57 -22.25%
  QoQ % -0.26% -16.56% -55.00% 0.00% 0.00% -33.39% -
  Horiz. % 68.58% 68.76% 82.41% 183.12% 0.00% 66.61% 100.00%
NAPS 2.2425 2.2605 2.4138 2.1474 2.1427 2.0833 2.0871 4.91%
  QoQ % -0.80% -6.35% 12.41% 0.22% 2.85% -0.18% -
  Horiz. % 107.45% 108.31% 115.65% 102.89% 102.66% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.3200 5.4300 5.2500 4.4900 5.5100 5.2200 4.7900 -
P/RPS 2.20 2.38 2.13 1.93 2.33 3.09 2.66 -11.90%
  QoQ % -7.56% 11.74% 10.36% -17.17% -24.60% 16.17% -
  Horiz. % 82.71% 89.47% 80.08% 72.56% 87.59% 116.17% 100.00%
P/EPS 125.77 38.84 28.24 34.91 27.97 43.76 21.56 224.40%
  QoQ % 223.82% 37.54% -19.11% 24.81% -36.08% 102.97% -
  Horiz. % 583.35% 180.15% 130.98% 161.92% 129.73% 202.97% 100.00%
EY 0.80 2.57 3.54 2.86 3.58 2.29 4.64 -69.06%
  QoQ % -68.87% -27.40% 23.78% -20.11% 56.33% -50.65% -
  Horiz. % 17.24% 55.39% 76.29% 61.64% 77.16% 49.35% 100.00%
DY 1.41 1.38 1.71 4.90 0.00 1.53 2.51 -31.94%
  QoQ % 2.17% -19.30% -65.10% 0.00% 0.00% -39.04% -
  Horiz. % 56.18% 54.98% 68.13% 195.22% 0.00% 60.96% 100.00%
P/NAPS 1.21 1.23 1.11 0.97 1.19 1.16 1.06 9.23%
  QoQ % -1.63% 10.81% 14.43% -18.49% 2.59% 9.43% -
  Horiz. % 114.15% 116.04% 104.72% 91.51% 112.26% 109.43% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 28/05/12 27/02/12 21/11/11 18/08/11 27/05/11 25/02/11 -
Price 5.4300 5.0800 5.4100 4.8500 4.9000 5.1000 4.8100 -
P/RPS 2.25 2.23 2.19 2.08 2.07 3.02 2.68 -11.01%
  QoQ % 0.90% 1.83% 5.29% 0.48% -31.46% 12.69% -
  Horiz. % 83.96% 83.21% 81.72% 77.61% 77.24% 112.69% 100.00%
P/EPS 128.37 36.34 29.10 37.71 24.87 42.75 21.65 227.95%
  QoQ % 253.25% 24.88% -22.83% 51.63% -41.82% 97.46% -
  Horiz. % 592.93% 167.85% 134.41% 174.18% 114.87% 197.46% 100.00%
EY 0.78 2.75 3.44 2.65 4.02 2.34 4.62 -69.49%
  QoQ % -71.64% -20.06% 29.81% -34.08% 71.79% -49.35% -
  Horiz. % 16.88% 59.52% 74.46% 57.36% 87.01% 50.65% 100.00%
DY 1.38 1.48 1.66 4.54 0.00 1.57 2.49 -32.55%
  QoQ % -6.76% -10.84% -63.44% 0.00% 0.00% -36.95% -
  Horiz. % 55.42% 59.44% 66.67% 182.33% 0.00% 63.05% 100.00%
P/NAPS 1.23 1.15 1.14 1.05 1.06 1.14 1.07 9.74%
  QoQ % 6.96% 0.88% 8.57% -0.94% -7.02% 6.54% -
  Horiz. % 114.95% 107.48% 106.54% 98.13% 99.07% 106.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS