Highlights

[BSTEAD] QoQ TTM Result on 2015-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -9.01%    YoY -     -21.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,626,900 8,662,500 9,046,100 9,620,100 10,000,700 10,608,200 11,372,600 -16.81%
  QoQ % -0.41% -4.24% -5.97% -3.81% -5.73% -6.72% -
  Horiz. % 75.86% 76.17% 79.54% 84.59% 87.94% 93.28% 100.00%
PBT 236,000 269,200 575,900 595,300 621,900 685,700 609,800 -46.86%
  QoQ % -12.33% -53.26% -3.26% -4.28% -9.30% 12.45% -
  Horiz. % 38.70% 44.15% 94.44% 97.62% 101.98% 112.45% 100.00%
Tax -130,200 -129,800 -111,700 -127,200 -136,900 -152,400 -172,400 -17.06%
  QoQ % -0.31% -16.20% 12.19% 7.09% 10.17% 11.60% -
  Horiz. % 75.52% 75.29% 64.79% 73.78% 79.41% 88.40% 100.00%
NP 105,800 139,400 464,200 468,100 485,000 533,300 437,400 -61.15%
  QoQ % -24.10% -69.97% -0.83% -3.48% -9.06% 21.93% -
  Horiz. % 24.19% 31.87% 106.13% 107.02% 110.88% 121.93% 100.00%
NP to SH -8,400 13,200 308,000 320,200 351,900 408,200 329,400 -
  QoQ % -163.64% -95.71% -3.81% -9.01% -13.79% 23.92% -
  Horiz. % -2.55% 4.01% 93.50% 97.21% 106.83% 123.92% 100.00%
Tax Rate 55.17 % 48.22 % 19.40 % 21.37 % 22.01 % 22.23 % 28.27 % 56.10%
  QoQ % 14.41% 148.56% -9.22% -2.91% -0.99% -21.37% -
  Horiz. % 195.15% 170.57% 68.62% 75.59% 77.86% 78.63% 100.00%
Total Cost 8,521,100 8,523,100 8,581,900 9,152,000 9,515,700 10,074,900 10,935,200 -15.31%
  QoQ % -0.02% -0.69% -6.23% -3.82% -5.55% -7.87% -
  Horiz. % 77.92% 77.94% 78.48% 83.69% 87.02% 92.13% 100.00%
Net Worth 5,705,769 5,695,609 5,793,103 5,862,142 5,659,999 5,884,849 5,604,772 1.20%
  QoQ % 0.18% -1.68% -1.18% 3.57% -3.82% 5.00% -
  Horiz. % 101.80% 101.62% 103.36% 104.59% 100.99% 105.00% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 206,512 204,830 215,566 215,543 241,326 268,884 294,743 -21.10%
  QoQ % 0.82% -4.98% 0.01% -10.68% -10.25% -8.77% -
  Horiz. % 70.07% 69.49% 73.14% 73.13% 81.88% 91.23% 100.00%
Div Payout % - % 1,551.74 % 69.99 % 67.32 % 68.58 % 65.87 % 89.48 % -
  QoQ % 0.00% 2,117.09% 3.97% -1.84% 4.11% -26.39% -
  Horiz. % 0.00% 1,734.18% 78.22% 75.23% 76.64% 73.61% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,705,769 5,695,609 5,793,103 5,862,142 5,659,999 5,884,849 5,604,772 1.20%
  QoQ % 0.18% -1.68% -1.18% 3.57% -3.82% 5.00% -
  Horiz. % 101.80% 101.62% 103.36% 104.59% 100.99% 105.00% 100.00%
NOSH 1,033,653 1,024,390 1,034,482 1,035,714 1,000,000 1,034,244 1,034,090 -0.03%
  QoQ % 0.90% -0.98% -0.12% 3.57% -3.31% 0.01% -
  Horiz. % 99.96% 99.06% 100.04% 100.16% 96.70% 100.01% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.23 % 1.61 % 5.13 % 4.87 % 4.85 % 5.03 % 3.85 % -53.23%
  QoQ % -23.60% -68.62% 5.34% 0.41% -3.58% 30.65% -
  Horiz. % 31.95% 41.82% 133.25% 126.49% 125.97% 130.65% 100.00%
ROE -0.15 % 0.23 % 5.32 % 5.46 % 6.22 % 6.94 % 5.88 % -
  QoQ % -165.22% -95.68% -2.56% -12.22% -10.37% 18.03% -
  Horiz. % -2.55% 3.91% 90.48% 92.86% 105.78% 118.03% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 834.60 845.63 874.46 928.84 1,000.07 1,025.70 1,099.77 -16.79%
  QoQ % -1.30% -3.30% -5.85% -7.12% -2.50% -6.74% -
  Horiz. % 75.89% 76.89% 79.51% 84.46% 90.93% 93.26% 100.00%
EPS -0.81 1.29 29.77 30.92 35.19 39.47 31.85 -
  QoQ % -162.79% -95.67% -3.72% -12.13% -10.84% 23.92% -
  Horiz. % -2.54% 4.05% 93.47% 97.08% 110.49% 123.92% 100.00%
DPS 20.00 20.00 20.84 20.81 24.13 26.00 28.50 -21.01%
  QoQ % 0.00% -4.03% 0.14% -13.76% -7.19% -8.77% -
  Horiz. % 70.18% 70.18% 73.12% 73.02% 84.67% 91.23% 100.00%
NAPS 5.5200 5.5600 5.6000 5.6600 5.6600 5.6900 5.4200 1.23%
  QoQ % -0.72% -0.71% -1.06% 0.00% -0.53% 4.98% -
  Horiz. % 101.85% 102.58% 103.32% 104.43% 104.43% 104.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 425.60 427.36 446.28 474.60 493.37 523.34 561.06 -16.81%
  QoQ % -0.41% -4.24% -5.97% -3.80% -5.73% -6.72% -
  Horiz. % 75.86% 76.17% 79.54% 84.59% 87.94% 93.28% 100.00%
EPS -0.41 0.65 15.19 15.80 17.36 20.14 16.25 -
  QoQ % -163.08% -95.72% -3.86% -8.99% -13.80% 23.94% -
  Horiz. % -2.52% 4.00% 93.48% 97.23% 106.83% 123.94% 100.00%
DPS 10.19 10.11 10.63 10.63 11.91 13.27 14.54 -21.08%
  QoQ % 0.79% -4.89% 0.00% -10.75% -10.25% -8.73% -
  Horiz. % 70.08% 69.53% 73.11% 73.11% 81.91% 91.27% 100.00%
NAPS 2.8149 2.8099 2.8580 2.8920 2.7923 2.9032 2.7651 1.20%
  QoQ % 0.18% -1.68% -1.18% 3.57% -3.82% 4.99% -
  Horiz. % 101.80% 101.62% 103.36% 104.59% 100.98% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.9300 4.3000 3.9500 4.1500 4.6000 4.8200 5.0000 -
P/RPS 0.47 0.51 0.45 0.45 0.46 0.47 0.45 2.94%
  QoQ % -7.84% 13.33% 0.00% -2.17% -2.13% 4.44% -
  Horiz. % 104.44% 113.33% 100.00% 100.00% 102.22% 104.44% 100.00%
P/EPS -483.60 333.70 13.27 13.42 13.07 12.21 15.70 -
  QoQ % -244.92% 2,414.70% -1.12% 2.68% 7.04% -22.23% -
  Horiz. % -3,080.25% 2,125.48% 84.52% 85.48% 83.25% 77.77% 100.00%
EY -0.21 0.30 7.54 7.45 7.65 8.19 6.37 -
  QoQ % -170.00% -96.02% 1.21% -2.61% -6.59% 28.57% -
  Horiz. % -3.30% 4.71% 118.37% 116.95% 120.09% 128.57% 100.00%
DY 5.09 4.65 5.28 5.01 5.25 5.39 5.70 -7.26%
  QoQ % 9.46% -11.93% 5.39% -4.57% -2.60% -5.44% -
  Horiz. % 89.30% 81.58% 92.63% 87.89% 92.11% 94.56% 100.00%
P/NAPS 0.71 0.77 0.71 0.73 0.81 0.85 0.92 -15.85%
  QoQ % -7.79% 8.45% -2.74% -9.88% -4.71% -7.61% -
  Horiz. % 77.17% 83.70% 77.17% 79.35% 88.04% 92.39% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 24/08/15 25/05/15 27/02/15 27/11/14 -
Price 2.8400 4.0800 4.0700 4.1000 4.4000 4.6500 4.9600 -
P/RPS 0.34 0.48 0.47 0.44 0.44 0.45 0.45 -17.03%
  QoQ % -29.17% 2.13% 6.82% 0.00% -2.22% 0.00% -
  Horiz. % 75.56% 106.67% 104.44% 97.78% 97.78% 100.00% 100.00%
P/EPS -349.47 316.63 13.67 13.26 12.50 11.78 15.57 -
  QoQ % -210.37% 2,216.24% 3.09% 6.08% 6.11% -24.34% -
  Horiz. % -2,244.51% 2,033.59% 87.80% 85.16% 80.28% 75.66% 100.00%
EY -0.29 0.32 7.32 7.54 8.00 8.49 6.42 -
  QoQ % -190.63% -95.63% -2.92% -5.75% -5.77% 32.24% -
  Horiz. % -4.52% 4.98% 114.02% 117.45% 124.61% 132.24% 100.00%
DY 7.04 4.90 5.12 5.08 5.48 5.59 5.75 14.43%
  QoQ % 43.67% -4.30% 0.79% -7.30% -1.97% -2.78% -
  Horiz. % 122.43% 85.22% 89.04% 88.35% 95.30% 97.22% 100.00%
P/NAPS 0.51 0.73 0.73 0.72 0.78 0.82 0.92 -32.49%
  QoQ % -30.14% 0.00% 1.39% -7.69% -4.88% -10.87% -
  Horiz. % 55.43% 79.35% 79.35% 78.26% 84.78% 89.13% 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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS