Highlights

[BSTEAD] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     67.92%    YoY -     -30.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,761,400 3,925,700 4,099,900 5,088,000 4,921,200 4,854,900 3,812,800 3.77%
  YoY % 21.29% -4.25% -19.42% 3.39% 1.37% 27.33% -
  Horiz. % 124.88% 102.96% 107.53% 133.45% 129.07% 127.33% 100.00%
PBT 233,400 377,400 152,800 243,200 268,000 302,300 418,800 -9.28%
  YoY % -38.16% 146.99% -37.17% -9.25% -11.35% -27.82% -
  Horiz. % 55.73% 90.11% 36.49% 58.07% 63.99% 72.18% 100.00%
Tax -65,500 -66,500 -58,900 -84,100 -59,200 -57,600 -61,300 1.11%
  YoY % 1.50% -12.90% 29.96% -42.06% -2.78% 6.04% -
  Horiz. % 106.85% 108.48% 96.08% 137.19% 96.57% 93.96% 100.00%
NP 167,900 310,900 93,900 159,100 208,800 244,700 357,500 -11.82%
  YoY % -46.00% 231.10% -40.98% -23.80% -14.67% -31.55% -
  Horiz. % 46.97% 86.97% 26.27% 44.50% 58.41% 68.45% 100.00%
NP to SH 63,500 204,300 3,000 112,000 161,100 188,300 297,400 -22.67%
  YoY % -68.92% 6,710.00% -97.32% -30.48% -14.45% -36.68% -
  Horiz. % 21.35% 68.70% 1.01% 37.66% 54.17% 63.32% 100.00%
Tax Rate 28.06 % 17.62 % 38.55 % 34.58 % 22.09 % 19.05 % 14.64 % 11.44%
  YoY % 59.25% -54.29% 11.48% 56.54% 15.96% 30.12% -
  Horiz. % 191.67% 120.36% 263.32% 236.20% 150.89% 130.12% 100.00%
Total Cost 4,593,500 3,614,800 4,006,000 4,928,900 4,712,400 4,610,200 3,455,300 4.86%
  YoY % 27.07% -9.77% -18.72% 4.59% 2.22% 33.42% -
  Horiz. % 132.94% 104.62% 115.94% 142.65% 136.38% 133.42% 100.00%
Net Worth 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4.49%
  YoY % -28.54% 35.16% 7.64% 16.39% 2.72% 4.74% -
  Horiz. % 130.19% 182.18% 134.79% 125.23% 107.59% 104.74% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 111,485 149,003 103,448 155,124 155,102 155,107 75,219 6.77%
  YoY % -25.18% 44.04% -33.31% 0.01% -0.00% 106.21% -
  Horiz. % 148.21% 198.09% 137.53% 206.23% 206.20% 206.21% 100.00%
Div Payout % 175.57 % 72.93 % 3,448.28 % 138.50 % 96.28 % 82.37 % 25.29 % 38.08%
  YoY % 140.74% -97.89% 2,389.73% 43.85% 16.89% 225.70% -
  Horiz. % 694.23% 288.37% 13,634.96% 547.65% 380.70% 325.70% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4.49%
  YoY % -28.54% 35.16% 7.64% 16.39% 2.72% 4.74% -
  Horiz. % 130.19% 182.18% 134.79% 125.23% 107.59% 104.74% 100.00%
NOSH 2,027,000 1,655,591 1,034,482 1,034,164 1,034,017 1,034,047 940,246 13.65%
  YoY % 22.43% 60.04% 0.03% 0.01% -0.00% 9.98% -
  Horiz. % 215.58% 176.08% 110.02% 109.99% 109.97% 109.98% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.53 % 7.92 % 2.29 % 3.13 % 4.24 % 5.04 % 9.38 % -15.02%
  YoY % -55.43% 245.85% -26.84% -26.18% -15.87% -46.27% -
  Horiz. % 37.63% 84.43% 24.41% 33.37% 45.20% 53.73% 100.00%
ROE 1.12 % 2.58 % 0.05 % 2.06 % 3.45 % 4.14 % 6.85 % -26.03%
  YoY % -56.59% 5,060.00% -97.57% -40.29% -16.67% -39.56% -
  Horiz. % 16.35% 37.66% 0.73% 30.07% 50.36% 60.44% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 234.90 237.12 396.32 491.99 475.93 469.50 405.51 -8.69%
  YoY % -0.94% -40.17% -19.45% 3.37% 1.37% 15.78% -
  Horiz. % 57.93% 58.47% 97.73% 121.33% 117.37% 115.78% 100.00%
EPS 3.13 12.34 0.29 10.83 15.58 18.21 31.63 -31.97%
  YoY % -74.64% 4,155.17% -97.32% -30.49% -14.44% -42.43% -
  Horiz. % 9.90% 39.01% 0.92% 34.24% 49.26% 57.57% 100.00%
DPS 5.50 9.00 10.00 15.00 15.00 15.00 8.00 -6.05%
  YoY % -38.89% -10.00% -33.33% 0.00% 0.00% 87.50% -
  Horiz. % 68.75% 112.50% 125.00% 187.50% 187.50% 187.50% 100.00%
NAPS 2.7900 4.7800 5.6600 5.2600 4.5200 4.4000 4.6200 -8.06%
  YoY % -41.63% -15.55% 7.60% 16.37% 2.73% -4.76% -
  Horiz. % 60.39% 103.46% 122.51% 113.85% 97.84% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 234.90 193.67 202.26 251.01 242.78 239.51 188.10 3.77%
  YoY % 21.29% -4.25% -19.42% 3.39% 1.37% 27.33% -
  Horiz. % 124.88% 102.96% 107.53% 133.44% 129.07% 127.33% 100.00%
EPS 3.13 10.08 0.15 5.53 7.95 9.29 14.67 -22.68%
  YoY % -68.95% 6,620.00% -97.29% -30.44% -14.42% -36.67% -
  Horiz. % 21.34% 68.71% 1.02% 37.70% 54.19% 63.33% 100.00%
DPS 5.50 7.35 5.10 7.65 7.65 7.65 3.71 6.78%
  YoY % -25.17% 44.12% -33.33% 0.00% 0.00% 106.20% -
  Horiz. % 148.25% 198.11% 137.47% 206.20% 206.20% 206.20% 100.00%
NAPS 2.7900 3.9042 2.8886 2.6836 2.3058 2.2446 2.1430 4.49%
  YoY % -28.54% 35.16% 7.64% 16.38% 2.73% 4.74% -
  Horiz. % 130.19% 182.18% 134.79% 125.23% 107.60% 104.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6300 2.7100 4.1500 5.1700 5.2400 5.3200 5.5100 -
P/RPS 1.12 1.14 1.05 1.05 1.10 1.13 1.36 -3.18%
  YoY % -1.75% 8.57% 0.00% -4.55% -2.65% -16.91% -
  Horiz. % 82.35% 83.82% 77.21% 77.21% 80.88% 83.09% 100.00%
P/EPS 83.95 21.96 1,431.03 47.74 33.63 29.21 17.42 29.93%
  YoY % 282.29% -98.47% 2,897.55% 41.96% 15.13% 67.68% -
  Horiz. % 481.92% 126.06% 8,214.87% 274.05% 193.05% 167.68% 100.00%
EY 1.19 4.55 0.07 2.09 2.97 3.42 5.74 -23.05%
  YoY % -73.85% 6,400.00% -96.65% -29.63% -13.16% -40.42% -
  Horiz. % 20.73% 79.27% 1.22% 36.41% 51.74% 59.58% 100.00%
DY 2.09 3.32 2.41 2.90 2.86 2.82 1.45 6.28%
  YoY % -37.05% 37.76% -16.90% 1.40% 1.42% 94.48% -
  Horiz. % 144.14% 228.97% 166.21% 200.00% 197.24% 194.48% 100.00%
P/NAPS 0.94 0.57 0.73 0.98 1.16 1.21 1.19 -3.85%
  YoY % 64.91% -21.92% -25.51% -15.52% -4.13% 1.68% -
  Horiz. % 78.99% 47.90% 61.34% 82.35% 97.48% 101.68% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 18/08/11 -
Price 2.7000 2.2500 4.1000 5.1300 5.2400 5.4300 4.9000 -
P/RPS 1.15 0.95 1.03 1.04 1.10 1.16 1.21 -0.84%
  YoY % 21.05% -7.77% -0.96% -5.45% -5.17% -4.13% -
  Horiz. % 95.04% 78.51% 85.12% 85.95% 90.91% 95.87% 100.00%
P/EPS 86.19 18.23 1,413.79 47.37 33.63 29.82 15.49 33.08%
  YoY % 372.79% -98.71% 2,884.57% 40.86% 12.78% 92.51% -
  Horiz. % 556.42% 117.69% 9,127.12% 305.81% 217.11% 192.51% 100.00%
EY 1.16 5.48 0.07 2.11 2.97 3.35 6.46 -24.87%
  YoY % -78.83% 7,728.57% -96.68% -28.96% -11.34% -48.14% -
  Horiz. % 17.96% 84.83% 1.08% 32.66% 45.98% 51.86% 100.00%
DY 2.04 4.00 2.44 2.92 2.86 2.76 1.63 3.81%
  YoY % -49.00% 63.93% -16.44% 2.10% 3.62% 69.33% -
  Horiz. % 125.15% 245.40% 149.69% 179.14% 175.46% 169.33% 100.00%
P/NAPS 0.97 0.47 0.72 0.98 1.16 1.23 1.06 -1.47%
  YoY % 106.38% -34.72% -26.53% -15.52% -5.69% 16.04% -
  Horiz. % 91.51% 44.34% 67.92% 92.45% 109.43% 116.04% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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