Highlights

[BSTEAD] QoQ TTM Result on 2014-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -19.40%    YoY -     -19.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,620,100 10,000,700 10,608,200 11,372,600 11,378,800 11,180,700 11,212,000 -9.73%
  QoQ % -3.81% -5.73% -6.72% -0.05% 1.77% -0.28% -
  Horiz. % 85.80% 89.20% 94.61% 101.43% 101.49% 99.72% 100.00%
PBT 595,300 621,900 685,700 609,800 682,900 666,100 707,700 -10.92%
  QoQ % -4.28% -9.30% 12.45% -10.70% 2.52% -5.88% -
  Horiz. % 84.12% 87.88% 96.89% 86.17% 96.50% 94.12% 100.00%
Tax -127,200 -136,900 -152,400 -172,400 -172,800 -149,000 -147,900 -9.59%
  QoQ % 7.09% 10.17% 11.60% 0.23% -15.97% -0.74% -
  Horiz. % 86.00% 92.56% 103.04% 116.57% 116.84% 100.74% 100.00%
NP 468,100 485,000 533,300 437,400 510,100 517,100 559,800 -11.27%
  QoQ % -3.48% -9.06% 21.93% -14.25% -1.35% -7.63% -
  Horiz. % 83.62% 86.64% 95.27% 78.14% 91.12% 92.37% 100.00%
NP to SH 320,200 351,900 408,200 329,400 408,700 435,300 478,800 -23.58%
  QoQ % -9.01% -13.79% 23.92% -19.40% -6.11% -9.09% -
  Horiz. % 66.88% 73.50% 85.25% 68.80% 85.36% 90.91% 100.00%
Tax Rate 21.37 % 22.01 % 22.23 % 28.27 % 25.30 % 22.37 % 20.90 % 1.50%
  QoQ % -2.91% -0.99% -21.37% 11.74% 13.10% 7.03% -
  Horiz. % 102.25% 105.31% 106.36% 135.26% 121.05% 107.03% 100.00%
Total Cost 9,152,000 9,515,700 10,074,900 10,935,200 10,868,700 10,663,600 10,652,200 -9.65%
  QoQ % -3.82% -5.55% -7.87% 0.61% 1.92% 0.11% -
  Horiz. % 85.92% 89.33% 94.58% 102.66% 102.03% 100.11% 100.00%
Net Worth 5,862,142 5,659,999 5,884,849 5,604,772 5,171,232 5,170,542 5,233,499 7.88%
  QoQ % 3.57% -3.82% 5.00% 8.38% 0.01% -1.20% -
  Horiz. % 112.01% 108.15% 112.45% 107.09% 98.81% 98.80% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 215,543 241,326 268,884 294,743 310,243 310,208 310,212 -21.60%
  QoQ % -10.68% -10.25% -8.77% -5.00% 0.01% -0.00% -
  Horiz. % 69.48% 77.79% 86.68% 95.01% 100.01% 100.00% 100.00%
Div Payout % 67.32 % 68.58 % 65.87 % 89.48 % 75.91 % 71.26 % 64.79 % 2.59%
  QoQ % -1.84% 4.11% -26.39% 17.88% 6.53% 9.99% -
  Horiz. % 103.90% 105.85% 101.67% 138.11% 117.16% 109.99% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 5,862,142 5,659,999 5,884,849 5,604,772 5,171,232 5,170,542 5,233,499 7.88%
  QoQ % 3.57% -3.82% 5.00% 8.38% 0.01% -1.20% -
  Horiz. % 112.01% 108.15% 112.45% 107.09% 98.81% 98.80% 100.00%
NOSH 1,035,714 1,000,000 1,034,244 1,034,090 1,034,246 1,034,108 1,034,288 0.09%
  QoQ % 3.57% -3.31% 0.01% -0.02% 0.01% -0.02% -
  Horiz. % 100.14% 96.68% 100.00% 99.98% 100.00% 99.98% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.87 % 4.85 % 5.03 % 3.85 % 4.48 % 4.62 % 4.99 % -1.61%
  QoQ % 0.41% -3.58% 30.65% -14.06% -3.03% -7.41% -
  Horiz. % 97.60% 97.19% 100.80% 77.15% 89.78% 92.59% 100.00%
ROE 5.46 % 6.22 % 6.94 % 5.88 % 7.90 % 8.42 % 9.15 % -29.19%
  QoQ % -12.22% -10.37% 18.03% -25.57% -6.18% -7.98% -
  Horiz. % 59.67% 67.98% 75.85% 64.26% 86.34% 92.02% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 928.84 1,000.07 1,025.70 1,099.77 1,100.20 1,081.19 1,084.03 -9.81%
  QoQ % -7.12% -2.50% -6.74% -0.04% 1.76% -0.26% -
  Horiz. % 85.68% 92.25% 94.62% 101.45% 101.49% 99.74% 100.00%
EPS 30.92 35.19 39.47 31.85 39.52 42.09 46.29 -23.64%
  QoQ % -12.13% -10.84% 23.92% -19.41% -6.11% -9.07% -
  Horiz. % 66.80% 76.02% 85.27% 68.81% 85.37% 90.93% 100.00%
DPS 20.81 24.13 26.00 28.50 30.00 30.00 30.00 -21.69%
  QoQ % -13.76% -7.19% -8.77% -5.00% 0.00% 0.00% -
  Horiz. % 69.37% 80.43% 86.67% 95.00% 100.00% 100.00% 100.00%
NAPS 5.6600 5.6600 5.6900 5.4200 5.0000 5.0000 5.0600 7.78%
  QoQ % 0.00% -0.53% 4.98% 8.40% 0.00% -1.19% -
  Horiz. % 111.86% 111.86% 112.45% 107.11% 98.81% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 474.60 493.37 523.34 561.06 561.36 551.59 553.13 -9.73%
  QoQ % -3.80% -5.73% -6.72% -0.05% 1.77% -0.28% -
  Horiz. % 85.80% 89.20% 94.61% 101.43% 101.49% 99.72% 100.00%
EPS 15.80 17.36 20.14 16.25 20.16 21.48 23.62 -23.57%
  QoQ % -8.99% -13.80% 23.94% -19.39% -6.15% -9.06% -
  Horiz. % 66.89% 73.50% 85.27% 68.80% 85.35% 90.94% 100.00%
DPS 10.63 11.91 13.27 14.54 15.31 15.30 15.30 -21.61%
  QoQ % -10.75% -10.25% -8.73% -5.03% 0.07% 0.00% -
  Horiz. % 69.48% 77.84% 86.73% 95.03% 100.07% 100.00% 100.00%
NAPS 2.8920 2.7923 2.9032 2.7651 2.5512 2.5508 2.5819 7.88%
  QoQ % 3.57% -3.82% 4.99% 8.38% 0.02% -1.20% -
  Horiz. % 112.01% 108.15% 112.44% 107.10% 98.81% 98.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.1500 4.6000 4.8200 5.0000 5.1700 5.4200 5.6200 -
P/RPS 0.45 0.46 0.47 0.45 0.47 0.50 0.52 -9.21%
  QoQ % -2.17% -2.13% 4.44% -4.26% -6.00% -3.85% -
  Horiz. % 86.54% 88.46% 90.38% 86.54% 90.38% 96.15% 100.00%
P/EPS 13.42 13.07 12.21 15.70 13.08 12.88 12.14 6.93%
  QoQ % 2.68% 7.04% -22.23% 20.03% 1.55% 6.10% -
  Horiz. % 110.54% 107.66% 100.58% 129.32% 107.74% 106.10% 100.00%
EY 7.45 7.65 8.19 6.37 7.64 7.77 8.24 -6.52%
  QoQ % -2.61% -6.59% 28.57% -16.62% -1.67% -5.70% -
  Horiz. % 90.41% 92.84% 99.39% 77.31% 92.72% 94.30% 100.00%
DY 5.01 5.25 5.39 5.70 5.80 5.54 5.34 -4.17%
  QoQ % -4.57% -2.60% -5.44% -1.72% 4.69% 3.75% -
  Horiz. % 93.82% 98.31% 100.94% 106.74% 108.61% 103.75% 100.00%
P/NAPS 0.73 0.81 0.85 0.92 1.03 1.08 1.11 -24.43%
  QoQ % -9.88% -4.71% -7.61% -10.68% -4.63% -2.70% -
  Horiz. % 65.77% 72.97% 76.58% 82.88% 92.79% 97.30% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 27/02/15 27/11/14 25/08/14 26/05/14 27/02/14 -
Price 4.1000 4.4000 4.6500 4.9600 5.1300 5.3600 5.3600 -
P/RPS 0.44 0.44 0.45 0.45 0.47 0.50 0.49 -6.94%
  QoQ % 0.00% -2.22% 0.00% -4.26% -6.00% 2.04% -
  Horiz. % 89.80% 89.80% 91.84% 91.84% 95.92% 102.04% 100.00%
P/EPS 13.26 12.50 11.78 15.57 12.98 12.73 11.58 9.48%
  QoQ % 6.08% 6.11% -24.34% 19.95% 1.96% 9.93% -
  Horiz. % 114.51% 107.94% 101.73% 134.46% 112.09% 109.93% 100.00%
EY 7.54 8.00 8.49 6.42 7.70 7.85 8.64 -8.70%
  QoQ % -5.75% -5.77% 32.24% -16.62% -1.91% -9.14% -
  Horiz. % 87.27% 92.59% 98.26% 74.31% 89.12% 90.86% 100.00%
DY 5.08 5.48 5.59 5.75 5.85 5.60 5.60 -6.31%
  QoQ % -7.30% -1.97% -2.78% -1.71% 4.46% 0.00% -
  Horiz. % 90.71% 97.86% 99.82% 102.68% 104.46% 100.00% 100.00%
P/NAPS 0.72 0.78 0.82 0.92 1.03 1.07 1.06 -22.78%
  QoQ % -7.69% -4.88% -10.87% -10.68% -3.74% 0.94% -
  Horiz. % 67.92% 73.58% 77.36% 86.79% 97.17% 100.94% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

280  267  588  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.12-0.005 
PARTNERS & BROKERS