Highlights

[BSTEAD] QoQ TTM Result on 2015-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -13.79%    YoY -     -19.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,662,500 9,046,100 9,620,100 10,000,700 10,608,200 11,372,600 11,378,800 -16.58%
  QoQ % -4.24% -5.97% -3.81% -5.73% -6.72% -0.05% -
  Horiz. % 76.13% 79.50% 84.54% 87.89% 93.23% 99.95% 100.00%
PBT 269,200 575,900 595,300 621,900 685,700 609,800 682,900 -46.15%
  QoQ % -53.26% -3.26% -4.28% -9.30% 12.45% -10.70% -
  Horiz. % 39.42% 84.33% 87.17% 91.07% 100.41% 89.30% 100.00%
Tax -129,800 -111,700 -127,200 -136,900 -152,400 -172,400 -172,800 -17.32%
  QoQ % -16.20% 12.19% 7.09% 10.17% 11.60% 0.23% -
  Horiz. % 75.12% 64.64% 73.61% 79.22% 88.19% 99.77% 100.00%
NP 139,400 464,200 468,100 485,000 533,300 437,400 510,100 -57.79%
  QoQ % -69.97% -0.83% -3.48% -9.06% 21.93% -14.25% -
  Horiz. % 27.33% 91.00% 91.77% 95.08% 104.55% 85.75% 100.00%
NP to SH 13,200 308,000 320,200 351,900 408,200 329,400 408,700 -89.79%
  QoQ % -95.71% -3.81% -9.01% -13.79% 23.92% -19.40% -
  Horiz. % 3.23% 75.36% 78.35% 86.10% 99.88% 80.60% 100.00%
Tax Rate 48.22 % 19.40 % 21.37 % 22.01 % 22.23 % 28.27 % 25.30 % 53.54%
  QoQ % 148.56% -9.22% -2.91% -0.99% -21.37% 11.74% -
  Horiz. % 190.59% 76.68% 84.47% 87.00% 87.87% 111.74% 100.00%
Total Cost 8,523,100 8,581,900 9,152,000 9,515,700 10,074,900 10,935,200 10,868,700 -14.92%
  QoQ % -0.69% -6.23% -3.82% -5.55% -7.87% 0.61% -
  Horiz. % 78.42% 78.96% 84.21% 87.55% 92.70% 100.61% 100.00%
Net Worth 5,695,609 5,793,103 5,862,142 5,659,999 5,884,849 5,604,772 5,171,232 6.63%
  QoQ % -1.68% -1.18% 3.57% -3.82% 5.00% 8.38% -
  Horiz. % 110.14% 112.03% 113.36% 109.45% 113.80% 108.38% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 204,830 215,566 215,543 241,326 268,884 294,743 310,243 -24.12%
  QoQ % -4.98% 0.01% -10.68% -10.25% -8.77% -5.00% -
  Horiz. % 66.02% 69.48% 69.48% 77.79% 86.67% 95.00% 100.00%
Div Payout % 1,551.74 % 69.99 % 67.32 % 68.58 % 65.87 % 89.48 % 75.91 % 643.52%
  QoQ % 2,117.09% 3.97% -1.84% 4.11% -26.39% 17.88% -
  Horiz. % 2,044.18% 92.20% 88.68% 90.34% 86.77% 117.88% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 5,695,609 5,793,103 5,862,142 5,659,999 5,884,849 5,604,772 5,171,232 6.63%
  QoQ % -1.68% -1.18% 3.57% -3.82% 5.00% 8.38% -
  Horiz. % 110.14% 112.03% 113.36% 109.45% 113.80% 108.38% 100.00%
NOSH 1,024,390 1,034,482 1,035,714 1,000,000 1,034,244 1,034,090 1,034,246 -0.63%
  QoQ % -0.98% -0.12% 3.57% -3.31% 0.01% -0.02% -
  Horiz. % 99.05% 100.02% 100.14% 96.69% 100.00% 99.98% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.61 % 5.13 % 4.87 % 4.85 % 5.03 % 3.85 % 4.48 % -49.36%
  QoQ % -68.62% 5.34% 0.41% -3.58% 30.65% -14.06% -
  Horiz. % 35.94% 114.51% 108.71% 108.26% 112.28% 85.94% 100.00%
ROE 0.23 % 5.32 % 5.46 % 6.22 % 6.94 % 5.88 % 7.90 % -90.48%
  QoQ % -95.68% -2.56% -12.22% -10.37% 18.03% -25.57% -
  Horiz. % 2.91% 67.34% 69.11% 78.73% 87.85% 74.43% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 845.63 874.46 928.84 1,000.07 1,025.70 1,099.77 1,100.20 -16.05%
  QoQ % -3.30% -5.85% -7.12% -2.50% -6.74% -0.04% -
  Horiz. % 76.86% 79.48% 84.42% 90.90% 93.23% 99.96% 100.00%
EPS 1.29 29.77 30.92 35.19 39.47 31.85 39.52 -89.72%
  QoQ % -95.67% -3.72% -12.13% -10.84% 23.92% -19.41% -
  Horiz. % 3.26% 75.33% 78.24% 89.04% 99.87% 80.59% 100.00%
DPS 20.00 20.84 20.81 24.13 26.00 28.50 30.00 -23.63%
  QoQ % -4.03% 0.14% -13.76% -7.19% -8.77% -5.00% -
  Horiz. % 66.67% 69.47% 69.37% 80.43% 86.67% 95.00% 100.00%
NAPS 5.5600 5.6000 5.6600 5.6600 5.6900 5.4200 5.0000 7.31%
  QoQ % -0.71% -1.06% 0.00% -0.53% 4.98% 8.40% -
  Horiz. % 111.20% 112.00% 113.20% 113.20% 113.80% 108.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 427.36 446.28 474.60 493.37 523.34 561.06 561.36 -16.58%
  QoQ % -4.24% -5.97% -3.80% -5.73% -6.72% -0.05% -
  Horiz. % 76.13% 79.50% 84.54% 87.89% 93.23% 99.95% 100.00%
EPS 0.65 15.19 15.80 17.36 20.14 16.25 20.16 -89.81%
  QoQ % -95.72% -3.86% -8.99% -13.80% 23.94% -19.39% -
  Horiz. % 3.22% 75.35% 78.37% 86.11% 99.90% 80.61% 100.00%
DPS 10.11 10.63 10.63 11.91 13.27 14.54 15.31 -24.11%
  QoQ % -4.89% 0.00% -10.75% -10.25% -8.73% -5.03% -
  Horiz. % 66.04% 69.43% 69.43% 77.79% 86.68% 94.97% 100.00%
NAPS 2.8099 2.8580 2.8920 2.7923 2.9032 2.7651 2.5512 6.63%
  QoQ % -1.68% -1.18% 3.57% -3.82% 4.99% 8.38% -
  Horiz. % 110.14% 112.03% 113.36% 109.45% 113.80% 108.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.3000 3.9500 4.1500 4.6000 4.8200 5.0000 5.1700 -
P/RPS 0.51 0.45 0.45 0.46 0.47 0.45 0.47 5.58%
  QoQ % 13.33% 0.00% -2.17% -2.13% 4.44% -4.26% -
  Horiz. % 108.51% 95.74% 95.74% 97.87% 100.00% 95.74% 100.00%
P/EPS 333.70 13.27 13.42 13.07 12.21 15.70 13.08 761.53%
  QoQ % 2,414.70% -1.12% 2.68% 7.04% -22.23% 20.03% -
  Horiz. % 2,551.22% 101.45% 102.60% 99.92% 93.35% 120.03% 100.00%
EY 0.30 7.54 7.45 7.65 8.19 6.37 7.64 -88.38%
  QoQ % -96.02% 1.21% -2.61% -6.59% 28.57% -16.62% -
  Horiz. % 3.93% 98.69% 97.51% 100.13% 107.20% 83.38% 100.00%
DY 4.65 5.28 5.01 5.25 5.39 5.70 5.80 -13.66%
  QoQ % -11.93% 5.39% -4.57% -2.60% -5.44% -1.72% -
  Horiz. % 80.17% 91.03% 86.38% 90.52% 92.93% 98.28% 100.00%
P/NAPS 0.77 0.71 0.73 0.81 0.85 0.92 1.03 -17.59%
  QoQ % 8.45% -2.74% -9.88% -4.71% -7.61% -10.68% -
  Horiz. % 74.76% 68.93% 70.87% 78.64% 82.52% 89.32% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 25/05/15 27/02/15 27/11/14 25/08/14 -
Price 4.0800 4.0700 4.1000 4.4000 4.6500 4.9600 5.1300 -
P/RPS 0.48 0.47 0.44 0.44 0.45 0.45 0.47 1.41%
  QoQ % 2.13% 6.82% 0.00% -2.22% 0.00% -4.26% -
  Horiz. % 102.13% 100.00% 93.62% 93.62% 95.74% 95.74% 100.00%
P/EPS 316.63 13.67 13.26 12.50 11.78 15.57 12.98 736.23%
  QoQ % 2,216.24% 3.09% 6.08% 6.11% -24.34% 19.95% -
  Horiz. % 2,439.37% 105.32% 102.16% 96.30% 90.76% 119.95% 100.00%
EY 0.32 7.32 7.54 8.00 8.49 6.42 7.70 -87.93%
  QoQ % -95.63% -2.92% -5.75% -5.77% 32.24% -16.62% -
  Horiz. % 4.16% 95.06% 97.92% 103.90% 110.26% 83.38% 100.00%
DY 4.90 5.12 5.08 5.48 5.59 5.75 5.85 -11.11%
  QoQ % -4.30% 0.79% -7.30% -1.97% -2.78% -1.71% -
  Horiz. % 83.76% 87.52% 86.84% 93.68% 95.56% 98.29% 100.00%
P/NAPS 0.73 0.73 0.72 0.78 0.82 0.92 1.03 -20.46%
  QoQ % 0.00% 1.39% -7.69% -4.88% -10.87% -10.68% -
  Horiz. % 70.87% 70.87% 69.90% 75.73% 79.61% 89.32% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

294  278  591  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.52+0.08 
 MLAB 0.03-0.005 
 SAPNRG 0.045-0.005 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS