Highlights

[BSTEAD] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 22-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -34.89%    YoY -     -36.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,199,800 10,176,000 9,842,400 9,709,800 7,625,600 5,956,200 4,983,600 8.65%
  YoY % -19.42% 3.39% 1.37% 27.33% 28.03% 19.52% -
  Horiz. % 164.54% 204.19% 197.50% 194.84% 153.01% 119.52% 100.00%
PBT 305,600 486,400 536,000 604,600 837,600 641,000 336,200 -1.58%
  YoY % -37.17% -9.25% -11.35% -27.82% 30.67% 90.66% -
  Horiz. % 90.90% 144.68% 159.43% 179.83% 249.14% 190.66% 100.00%
Tax -117,800 -168,200 -118,400 -115,200 -122,600 -109,800 -75,000 7.81%
  YoY % 29.96% -42.06% -2.78% 6.04% -11.66% -46.40% -
  Horiz. % 157.07% 224.27% 157.87% 153.60% 163.47% 146.40% 100.00%
NP 187,800 318,200 417,600 489,400 715,000 531,200 261,200 -5.35%
  YoY % -40.98% -23.80% -14.67% -31.55% 34.60% 103.37% -
  Horiz. % 71.90% 121.82% 159.88% 187.37% 273.74% 203.37% 100.00%
NP to SH 6,000 224,000 322,200 376,600 594,800 473,400 215,600 -44.94%
  YoY % -97.32% -30.48% -14.45% -36.68% 25.64% 119.57% -
  Horiz. % 2.78% 103.90% 149.44% 174.68% 275.88% 219.57% 100.00%
Tax Rate 38.55 % 34.58 % 22.09 % 19.05 % 14.64 % 17.13 % 22.31 % 9.54%
  YoY % 11.48% 56.54% 15.96% 30.12% -14.54% -23.22% -
  Horiz. % 172.79% 155.00% 99.01% 85.39% 65.62% 76.78% 100.00%
Total Cost 8,012,000 9,857,800 9,424,800 9,220,400 6,910,600 5,425,000 4,722,400 9.21%
  YoY % -18.72% 4.59% 2.22% 33.42% 27.38% 14.88% -
  Horiz. % 169.66% 208.75% 199.58% 195.25% 146.34% 114.88% 100.00%
Net Worth 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 12.18%
  YoY % 7.64% 16.39% 2.72% 4.74% 7.62% 37.46% -
  Horiz. % 199.39% 185.24% 159.16% 154.94% 147.93% 137.46% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 206,896 310,249 310,205 310,214 150,439 279,017 130,222 8.02%
  YoY % -33.31% 0.01% -0.00% 106.21% -46.08% 114.26% -
  Horiz. % 158.88% 238.25% 238.21% 238.22% 115.53% 214.26% 100.00%
Div Payout % 3,448.28 % 138.50 % 96.28 % 82.37 % 25.29 % 58.94 % 60.40 % 96.17%
  YoY % 2,389.73% 43.85% 16.89% 225.70% -57.09% -2.42% -
  Horiz. % 5,709.07% 229.30% 159.40% 136.37% 41.87% 97.58% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 12.18%
  YoY % 7.64% 16.39% 2.72% 4.74% 7.62% 37.46% -
  Horiz. % 199.39% 185.24% 159.16% 154.94% 147.93% 137.46% 100.00%
NOSH 1,034,482 1,034,164 1,034,017 1,034,047 940,246 930,058 651,111 8.02%
  YoY % 0.03% 0.01% -0.00% 9.98% 1.10% 42.84% -
  Horiz. % 158.88% 158.83% 158.81% 158.81% 144.41% 142.84% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.29 % 3.13 % 4.24 % 5.04 % 9.38 % 8.92 % 5.24 % -12.88%
  YoY % -26.84% -26.18% -15.87% -46.27% 5.16% 70.23% -
  Horiz. % 43.70% 59.73% 80.92% 96.18% 179.01% 170.23% 100.00%
ROE 0.10 % 4.12 % 6.89 % 8.28 % 13.69 % 11.73 % 7.34 % -51.11%
  YoY % -97.57% -40.20% -16.79% -39.52% 16.71% 59.81% -
  Horiz. % 1.36% 56.13% 93.87% 112.81% 186.51% 159.81% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 792.65 983.98 951.86 939.01 811.02 640.41 765.40 0.58%
  YoY % -19.44% 3.37% 1.37% 15.78% 26.64% -16.33% -
  Horiz. % 103.56% 128.56% 124.36% 122.68% 105.96% 83.67% 100.00%
EPS 0.58 21.66 31.16 36.42 63.26 50.90 33.10 -49.02%
  YoY % -97.32% -30.49% -14.44% -42.43% 24.28% 53.78% -
  Horiz. % 1.75% 65.44% 94.14% 110.03% 191.12% 153.78% 100.00%
DPS 20.00 30.00 30.00 30.00 16.00 30.00 20.00 -
  YoY % -33.33% 0.00% 0.00% 87.50% -46.67% 50.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 80.00% 150.00% 100.00%
NAPS 5.6600 5.2600 4.5200 4.4000 4.6200 4.3400 4.5100 3.86%
  YoY % 7.60% 16.37% 2.73% -4.76% 6.45% -3.77% -
  Horiz. % 125.50% 116.63% 100.22% 97.56% 102.44% 96.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 404.53 502.02 485.56 479.02 376.20 293.84 245.86 8.65%
  YoY % -19.42% 3.39% 1.37% 27.33% 28.03% 19.52% -
  Horiz. % 164.54% 204.19% 197.49% 194.83% 153.01% 119.52% 100.00%
EPS 0.30 11.05 15.90 18.58 29.34 23.35 10.64 -44.82%
  YoY % -97.29% -30.50% -14.42% -36.67% 25.65% 119.45% -
  Horiz. % 2.82% 103.85% 149.44% 174.62% 275.75% 219.45% 100.00%
DPS 10.21 15.31 15.30 15.30 7.42 13.77 6.42 8.04%
  YoY % -33.31% 0.07% 0.00% 106.20% -46.11% 114.49% -
  Horiz. % 159.03% 238.47% 238.32% 238.32% 115.58% 214.49% 100.00%
NAPS 2.8886 2.6836 2.3058 2.2446 2.1430 1.9913 1.4487 12.18%
  YoY % 7.64% 16.38% 2.73% 4.74% 7.62% 37.45% -
  Horiz. % 199.39% 185.24% 159.16% 154.94% 147.93% 137.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.1500 5.1700 5.2400 5.3200 5.5100 3.5200 3.5100 -
P/RPS 0.52 0.53 0.55 0.57 0.68 0.55 0.46 2.06%
  YoY % -1.89% -3.64% -3.51% -16.18% 23.64% 19.57% -
  Horiz. % 113.04% 115.22% 119.57% 123.91% 147.83% 119.57% 100.00%
P/EPS 715.52 23.87 16.82 14.61 8.71 6.92 10.60 101.72%
  YoY % 2,897.57% 41.91% 15.13% 67.74% 25.87% -34.72% -
  Horiz. % 6,750.19% 225.19% 158.68% 137.83% 82.17% 65.28% 100.00%
EY 0.14 4.19 5.95 6.85 11.48 14.46 9.43 -50.41%
  YoY % -96.66% -29.58% -13.14% -40.33% -20.61% 53.34% -
  Horiz. % 1.48% 44.43% 63.10% 72.64% 121.74% 153.34% 100.00%
DY 4.82 5.80 5.73 5.64 2.90 8.52 5.70 -2.75%
  YoY % -16.90% 1.22% 1.60% 94.48% -65.96% 49.47% -
  Horiz. % 84.56% 101.75% 100.53% 98.95% 50.88% 149.47% 100.00%
P/NAPS 0.73 0.98 1.16 1.21 1.19 0.81 0.78 -1.10%
  YoY % -25.51% -15.52% -4.13% 1.68% 46.91% 3.85% -
  Horiz. % 93.59% 125.64% 148.72% 155.13% 152.56% 103.85% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 21/08/13 22/08/12 18/08/11 23/08/10 21/08/09 -
Price 4.1000 5.1300 5.2400 5.4300 4.9000 3.8800 3.2400 -
P/RPS 0.52 0.52 0.55 0.58 0.60 0.61 0.42 3.62%
  YoY % 0.00% -5.45% -5.17% -3.33% -1.64% 45.24% -
  Horiz. % 123.81% 123.81% 130.95% 138.10% 142.86% 145.24% 100.00%
P/EPS 706.90 23.68 16.82 14.91 7.75 7.62 9.78 104.03%
  YoY % 2,885.22% 40.78% 12.81% 92.39% 1.71% -22.09% -
  Horiz. % 7,228.02% 242.13% 171.98% 152.45% 79.24% 77.91% 100.00%
EY 0.14 4.22 5.95 6.71 12.91 13.12 10.22 -51.07%
  YoY % -96.68% -29.08% -11.33% -48.02% -1.60% 28.38% -
  Horiz. % 1.37% 41.29% 58.22% 65.66% 126.32% 128.38% 100.00%
DY 4.88 5.85 5.73 5.52 3.27 7.73 6.17 -3.83%
  YoY % -16.58% 2.09% 3.80% 68.81% -57.70% 25.28% -
  Horiz. % 79.09% 94.81% 92.87% 89.47% 53.00% 125.28% 100.00%
P/NAPS 0.72 0.98 1.16 1.23 1.06 0.89 0.72 -
  YoY % -26.53% -15.52% -5.69% 16.04% 19.10% 23.61% -
  Horiz. % 100.00% 136.11% 161.11% 170.83% 147.22% 123.61% 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.
 


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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS