Highlights

[BSTEAD] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -19.37%    YoY -     -14.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,851,400 8,199,800 10,176,000 9,842,400 9,709,800 7,625,600 5,956,200 4.71%
  YoY % -4.25% -19.42% 3.39% 1.37% 27.33% 28.03% -
  Horiz. % 131.82% 137.67% 170.85% 165.25% 163.02% 128.03% 100.00%
PBT 754,800 305,600 486,400 536,000 604,600 837,600 641,000 2.76%
  YoY % 146.99% -37.17% -9.25% -11.35% -27.82% 30.67% -
  Horiz. % 117.75% 47.68% 75.88% 83.62% 94.32% 130.67% 100.00%
Tax -133,000 -117,800 -168,200 -118,400 -115,200 -122,600 -109,800 3.24%
  YoY % -12.90% 29.96% -42.06% -2.78% 6.04% -11.66% -
  Horiz. % 121.13% 107.29% 153.19% 107.83% 104.92% 111.66% 100.00%
NP 621,800 187,800 318,200 417,600 489,400 715,000 531,200 2.66%
  YoY % 231.10% -40.98% -23.80% -14.67% -31.55% 34.60% -
  Horiz. % 117.06% 35.35% 59.90% 78.61% 92.13% 134.60% 100.00%
NP to SH 408,600 6,000 224,000 322,200 376,600 594,800 473,400 -2.42%
  YoY % 6,710.00% -97.32% -30.48% -14.45% -36.68% 25.64% -
  Horiz. % 86.31% 1.27% 47.32% 68.06% 79.55% 125.64% 100.00%
Tax Rate 17.62 % 38.55 % 34.58 % 22.09 % 19.05 % 14.64 % 17.13 % 0.47%
  YoY % -54.29% 11.48% 56.54% 15.96% 30.12% -14.54% -
  Horiz. % 102.86% 225.04% 201.87% 128.96% 111.21% 85.46% 100.00%
Total Cost 7,229,600 8,012,000 9,857,800 9,424,800 9,220,400 6,910,600 5,425,000 4.90%
  YoY % -9.77% -18.72% 4.59% 2.22% 33.42% 27.38% -
  Horiz. % 133.26% 147.69% 181.71% 173.73% 169.96% 127.38% 100.00%
Net Worth 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4,036,455 11.86%
  YoY % 35.16% 7.64% 16.39% 2.72% 4.74% 7.62% -
  Horiz. % 196.06% 145.06% 134.76% 115.79% 112.72% 107.62% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 298,006 206,896 310,249 310,205 310,214 150,439 279,017 1.10%
  YoY % 44.04% -33.31% 0.01% -0.00% 106.21% -46.08% -
  Horiz. % 106.81% 74.15% 111.19% 111.18% 111.18% 53.92% 100.00%
Div Payout % 72.93 % 3,448.28 % 138.50 % 96.28 % 82.37 % 25.29 % 58.94 % 3.61%
  YoY % -97.89% 2,389.73% 43.85% 16.89% 225.70% -57.09% -
  Horiz. % 123.74% 5,850.49% 234.98% 163.35% 139.75% 42.91% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4,036,455 11.86%
  YoY % 35.16% 7.64% 16.39% 2.72% 4.74% 7.62% -
  Horiz. % 196.06% 145.06% 134.76% 115.79% 112.72% 107.62% 100.00%
NOSH 1,655,591 1,034,482 1,034,164 1,034,017 1,034,047 940,246 930,058 10.08%
  YoY % 60.04% 0.03% 0.01% -0.00% 9.98% 1.10% -
  Horiz. % 178.01% 111.23% 111.19% 111.18% 111.18% 101.10% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.92 % 2.29 % 3.13 % 4.24 % 5.04 % 9.38 % 8.92 % -1.96%
  YoY % 245.85% -26.84% -26.18% -15.87% -46.27% 5.16% -
  Horiz. % 88.79% 25.67% 35.09% 47.53% 56.50% 105.16% 100.00%
ROE 5.16 % 0.10 % 4.12 % 6.89 % 8.28 % 13.69 % 11.73 % -12.78%
  YoY % 5,060.00% -97.57% -40.20% -16.79% -39.52% 16.71% -
  Horiz. % 43.99% 0.85% 35.12% 58.74% 70.59% 116.71% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 474.24 792.65 983.98 951.86 939.01 811.02 640.41 -4.88%
  YoY % -40.17% -19.44% 3.37% 1.37% 15.78% 26.64% -
  Horiz. % 74.05% 123.77% 153.65% 148.63% 146.63% 126.64% 100.00%
EPS 24.68 0.58 21.66 31.16 36.42 63.26 50.90 -11.36%
  YoY % 4,155.17% -97.32% -30.49% -14.44% -42.43% 24.28% -
  Horiz. % 48.49% 1.14% 42.55% 61.22% 71.55% 124.28% 100.00%
DPS 18.00 20.00 30.00 30.00 30.00 16.00 30.00 -8.15%
  YoY % -10.00% -33.33% 0.00% 0.00% 87.50% -46.67% -
  Horiz. % 60.00% 66.67% 100.00% 100.00% 100.00% 53.33% 100.00%
NAPS 4.7800 5.6600 5.2600 4.5200 4.4000 4.6200 4.3400 1.62%
  YoY % -15.55% 7.60% 16.37% 2.73% -4.76% 6.45% -
  Horiz. % 110.14% 130.41% 121.20% 104.15% 101.38% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 387.34 404.53 502.02 485.56 479.02 376.20 293.84 4.71%
  YoY % -4.25% -19.42% 3.39% 1.37% 27.33% 28.03% -
  Horiz. % 131.82% 137.67% 170.85% 165.25% 163.02% 128.03% 100.00%
EPS 20.16 0.30 11.05 15.90 18.58 29.34 23.35 -2.42%
  YoY % 6,620.00% -97.29% -30.50% -14.42% -36.67% 25.65% -
  Horiz. % 86.34% 1.28% 47.32% 68.09% 79.57% 125.65% 100.00%
DPS 14.70 10.21 15.31 15.30 15.30 7.42 13.77 1.09%
  YoY % 43.98% -33.31% 0.07% 0.00% 106.20% -46.11% -
  Horiz. % 106.75% 74.15% 111.18% 111.11% 111.11% 53.89% 100.00%
NAPS 3.9042 2.8886 2.6836 2.3058 2.2446 2.1430 1.9913 11.86%
  YoY % 35.16% 7.64% 16.38% 2.73% 4.74% 7.62% -
  Horiz. % 196.06% 145.06% 134.77% 115.79% 112.72% 107.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.7100 4.1500 5.1700 5.2400 5.3200 5.5100 3.5200 -
P/RPS 0.57 0.52 0.53 0.55 0.57 0.68 0.55 0.60%
  YoY % 9.62% -1.89% -3.64% -3.51% -16.18% 23.64% -
  Horiz. % 103.64% 94.55% 96.36% 100.00% 103.64% 123.64% 100.00%
P/EPS 10.98 715.52 23.87 16.82 14.61 8.71 6.92 7.99%
  YoY % -98.47% 2,897.57% 41.91% 15.13% 67.74% 25.87% -
  Horiz. % 158.67% 10,339.88% 344.94% 243.06% 211.13% 125.87% 100.00%
EY 9.11 0.14 4.19 5.95 6.85 11.48 14.46 -7.40%
  YoY % 6,407.14% -96.66% -29.58% -13.14% -40.33% -20.61% -
  Horiz. % 63.00% 0.97% 28.98% 41.15% 47.37% 79.39% 100.00%
DY 6.64 4.82 5.80 5.73 5.64 2.90 8.52 -4.07%
  YoY % 37.76% -16.90% 1.22% 1.60% 94.48% -65.96% -
  Horiz. % 77.93% 56.57% 68.08% 67.25% 66.20% 34.04% 100.00%
P/NAPS 0.57 0.73 0.98 1.16 1.21 1.19 0.81 -5.68%
  YoY % -21.92% -25.51% -15.52% -4.13% 1.68% 46.91% -
  Horiz. % 70.37% 90.12% 120.99% 143.21% 149.38% 146.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 18/08/11 23/08/10 -
Price 2.2500 4.1000 5.1300 5.2400 5.4300 4.9000 3.8800 -
P/RPS 0.47 0.52 0.52 0.55 0.58 0.60 0.61 -4.25%
  YoY % -9.62% 0.00% -5.45% -5.17% -3.33% -1.64% -
  Horiz. % 77.05% 85.25% 85.25% 90.16% 95.08% 98.36% 100.00%
P/EPS 9.12 706.90 23.68 16.82 14.91 7.75 7.62 3.04%
  YoY % -98.71% 2,885.22% 40.78% 12.81% 92.39% 1.71% -
  Horiz. % 119.69% 9,276.90% 310.76% 220.73% 195.67% 101.71% 100.00%
EY 10.97 0.14 4.22 5.95 6.71 12.91 13.12 -2.94%
  YoY % 7,735.71% -96.68% -29.08% -11.33% -48.02% -1.60% -
  Horiz. % 83.61% 1.07% 32.16% 45.35% 51.14% 98.40% 100.00%
DY 8.00 4.88 5.85 5.73 5.52 3.27 7.73 0.57%
  YoY % 63.93% -16.58% 2.09% 3.80% 68.81% -57.70% -
  Horiz. % 103.49% 63.13% 75.68% 74.13% 71.41% 42.30% 100.00%
P/NAPS 0.47 0.72 0.98 1.16 1.23 1.06 0.89 -10.09%
  YoY % -34.72% -26.53% -15.52% -5.69% 16.04% 19.10% -
  Horiz. % 52.81% 80.90% 110.11% 130.34% 138.20% 119.10% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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