Highlights

[BSTEAD] QoQ Quarter Result on 2013-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -33.62%    YoY -     -30.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,590,300 2,700,500 2,390,100 2,531,100 2,679,000 2,512,100 2,496,900 27.31%
  QoQ % 32.95% 12.99% -5.57% -5.52% 6.64% 0.61% -
  Horiz. % 143.79% 108.15% 95.72% 101.37% 107.29% 100.61% 100.00%
PBT 280,500 159,200 93,100 174,900 173,400 132,700 79,400 131.42%
  QoQ % 76.19% 71.00% -46.77% 0.87% 30.67% 67.13% -
  Horiz. % 353.27% 200.50% 117.25% 220.28% 218.39% 167.13% 100.00%
Tax -52,400 -36,300 -18,400 -40,800 -8,100 -30,800 -23,400 70.91%
  QoQ % -44.35% -97.28% 54.90% -403.70% 73.70% -31.62% -
  Horiz. % 223.93% 155.13% 78.63% 174.36% 34.62% 131.62% 100.00%
NP 228,100 122,900 74,700 134,100 165,300 101,900 56,000 154.40%
  QoQ % 85.60% 64.52% -44.30% -18.87% 62.22% 81.96% -
  Horiz. % 407.32% 219.46% 133.39% 239.46% 295.18% 181.96% 100.00%
NP to SH 220,200 97,500 61,200 99,900 150,500 77,900 43,700 193.05%
  QoQ % 125.85% 59.31% -38.74% -33.62% 93.20% 78.26% -
  Horiz. % 503.89% 223.11% 140.05% 228.60% 344.39% 178.26% 100.00%
Tax Rate 18.68 % 22.80 % 19.76 % 23.33 % 4.67 % 23.21 % 29.47 % -26.15%
  QoQ % -18.07% 15.38% -15.30% 399.57% -79.88% -21.24% -
  Horiz. % 63.39% 77.37% 67.05% 79.17% 15.85% 78.76% 100.00%
Total Cost 3,362,200 2,577,600 2,315,400 2,397,000 2,513,700 2,410,200 2,440,900 23.73%
  QoQ % 30.44% 11.32% -3.40% -4.64% 4.29% -1.26% -
  Horiz. % 137.74% 105.60% 94.86% 98.20% 102.98% 98.74% 100.00%
Net Worth 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 4,545,626 9.82%
  QoQ % 10.28% 1.56% -0.26% 0.65% 0.88% 1.50% -
  Horiz. % 115.13% 104.40% 102.80% 103.06% 102.40% 101.50% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 77,571 77,545 77,533 77,562 77,577 103,452 77,482 0.08%
  QoQ % 0.03% 0.01% -0.04% -0.02% -25.01% 33.52% -
  Horiz. % 100.12% 100.08% 100.07% 100.10% 100.12% 133.52% 100.00%
Div Payout % 35.23 % 79.53 % 126.69 % 77.64 % 51.55 % 132.80 % 177.30 % -65.85%
  QoQ % -55.70% -37.22% 63.18% 50.61% -61.18% -25.10% -
  Horiz. % 19.87% 44.86% 71.46% 43.79% 29.08% 74.90% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 4,545,626 9.82%
  QoQ % 10.28% 1.56% -0.26% 0.65% 0.88% 1.50% -
  Horiz. % 115.13% 104.40% 102.80% 103.06% 102.40% 101.50% 100.00%
NOSH 1,034,288 1,033,934 1,033,783 1,034,161 1,034,364 1,034,528 1,033,096 0.08%
  QoQ % 0.03% 0.01% -0.04% -0.02% -0.02% 0.14% -
  Horiz. % 100.12% 100.08% 100.07% 100.10% 100.12% 100.14% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.35 % 4.55 % 3.13 % 5.30 % 6.17 % 4.06 % 2.24 % 99.92%
  QoQ % 39.56% 45.37% -40.94% -14.10% 51.97% 81.25% -
  Horiz. % 283.48% 203.12% 139.73% 236.61% 275.45% 181.25% 100.00%
ROE 4.21 % 2.05 % 1.31 % 2.13 % 3.23 % 1.69 % 0.96 % 167.20%
  QoQ % 105.37% 56.49% -38.50% -34.06% 91.12% 76.04% -
  Horiz. % 438.54% 213.54% 136.46% 221.88% 336.46% 176.04% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 347.13 261.19 231.20 244.75 259.00 242.83 241.69 27.21%
  QoQ % 32.90% 12.97% -5.54% -5.50% 6.66% 0.47% -
  Horiz. % 143.63% 108.07% 95.66% 101.27% 107.16% 100.47% 100.00%
EPS 21.29 9.43 5.92 9.66 14.55 7.53 4.23 192.83%
  QoQ % 125.77% 59.29% -38.72% -33.61% 93.23% 78.01% -
  Horiz. % 503.31% 222.93% 139.95% 228.37% 343.97% 178.01% 100.00%
DPS 7.50 7.50 7.50 7.50 7.50 10.00 7.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% 33.33% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 133.33% 100.00%
NAPS 5.0600 4.5900 4.5200 4.5300 4.5000 4.4600 4.4000 9.74%
  QoQ % 10.24% 1.55% -0.22% 0.67% 0.90% 1.36% -
  Horiz. % 115.00% 104.32% 102.73% 102.95% 102.27% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 177.12 133.23 117.91 124.87 132.17 123.93 123.18 27.31%
  QoQ % 32.94% 12.99% -5.57% -5.52% 6.65% 0.61% -
  Horiz. % 143.79% 108.16% 95.72% 101.37% 107.30% 100.61% 100.00%
EPS 10.86 4.81 3.02 4.93 7.42 3.84 2.16 192.62%
  QoQ % 125.78% 59.27% -38.74% -33.56% 93.23% 77.78% -
  Horiz. % 502.78% 222.69% 139.81% 228.24% 343.52% 177.78% 100.00%
DPS 3.83 3.83 3.83 3.83 3.83 5.10 3.82 0.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% -24.90% 33.51% -
  Horiz. % 100.26% 100.26% 100.26% 100.26% 100.26% 133.51% 100.00%
NAPS 2.5819 2.3413 2.3052 2.3112 2.2963 2.2763 2.2425 9.82%
  QoQ % 10.28% 1.57% -0.26% 0.65% 0.88% 1.51% -
  Horiz. % 115.13% 104.41% 102.80% 103.06% 102.40% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.6200 5.1900 5.2400 5.1300 5.2000 5.2000 5.3200 -
P/RPS 1.62 1.99 2.27 2.10 2.01 2.14 2.20 -18.41%
  QoQ % -18.59% -12.33% 8.10% 4.48% -6.07% -2.73% -
  Horiz. % 73.64% 90.45% 103.18% 95.45% 91.36% 97.27% 100.00%
P/EPS 26.40 55.04 88.51 53.11 35.74 69.06 125.77 -64.58%
  QoQ % -52.03% -37.81% 66.65% 48.60% -48.25% -45.09% -
  Horiz. % 20.99% 43.76% 70.37% 42.23% 28.42% 54.91% 100.00%
EY 3.79 1.82 1.13 1.88 2.80 1.45 0.80 181.28%
  QoQ % 108.24% 61.06% -39.89% -32.86% 93.10% 81.25% -
  Horiz. % 473.75% 227.50% 141.25% 235.00% 350.00% 181.25% 100.00%
DY 1.33 1.45 1.43 1.46 1.44 1.92 1.41 -3.81%
  QoQ % -8.28% 1.40% -2.05% 1.39% -25.00% 36.17% -
  Horiz. % 94.33% 102.84% 101.42% 103.55% 102.13% 136.17% 100.00%
P/NAPS 1.11 1.13 1.16 1.13 1.16 1.17 1.21 -5.57%
  QoQ % -1.77% -2.59% 2.65% -2.59% -0.85% -3.31% -
  Horiz. % 91.74% 93.39% 95.87% 93.39% 95.87% 96.69% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 21/08/13 22/05/13 25/02/13 20/11/12 22/08/12 -
Price 5.3600 5.3500 5.2400 5.3900 4.7000 4.9900 5.4300 -
P/RPS 1.54 2.05 2.27 2.20 1.81 2.05 2.25 -22.28%
  QoQ % -24.88% -9.69% 3.18% 21.55% -11.71% -8.89% -
  Horiz. % 68.44% 91.11% 100.89% 97.78% 80.44% 91.11% 100.00%
P/EPS 25.18 56.73 88.51 55.80 32.30 66.27 128.37 -66.14%
  QoQ % -55.61% -35.91% 58.62% 72.76% -51.26% -48.38% -
  Horiz. % 19.62% 44.19% 68.95% 43.47% 25.16% 51.62% 100.00%
EY 3.97 1.76 1.13 1.79 3.10 1.51 0.78 195.01%
  QoQ % 125.57% 55.75% -36.87% -42.26% 105.30% 93.59% -
  Horiz. % 508.97% 225.64% 144.87% 229.49% 397.44% 193.59% 100.00%
DY 1.40 1.40 1.43 1.39 1.60 2.00 1.38 0.96%
  QoQ % 0.00% -2.10% 2.88% -13.13% -20.00% 44.93% -
  Horiz. % 101.45% 101.45% 103.62% 100.72% 115.94% 144.93% 100.00%
P/NAPS 1.06 1.17 1.16 1.19 1.04 1.12 1.23 -9.42%
  QoQ % -9.40% 0.86% -2.52% 14.42% -7.14% -8.94% -
  Horiz. % 86.18% 95.12% 94.31% 96.75% 84.55% 91.06% 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