Highlights

[BSTEAD] YoY 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 -     -69.78%    YoY -     -76.40%
Quarter Report


View:


Show?  YoY % Horiz. %

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 2,207,600 2,588,200 2,390,100 2,496,900 2,225,300 1,425,000 1,276,200 9.56%
  YoY % -14.71% 8.29% -4.28% 12.21% 56.16% 11.66% -
  Horiz. % 172.98% 202.81% 187.28% 195.65% 174.37% 111.66% 100.00%
PBT 83,300 109,900 93,100 79,400 250,600 185,900 82,000 0.26%
  YoY % -24.20% 18.05% 17.25% -68.32% 34.80% 126.71% -
  Horiz. % 101.59% 134.02% 113.54% 96.83% 305.61% 226.71% 100.00%
Tax -32,500 -42,200 -18,400 -23,400 -27,600 -24,500 -19,200 9.16%
  YoY % 22.99% -129.35% 21.37% 15.22% -12.65% -27.60% -
  Horiz. % 169.27% 219.79% 95.83% 121.88% 143.75% 127.60% 100.00%
NP 50,800 67,700 74,700 56,000 223,000 161,400 62,800 -3.47%
  YoY % -24.96% -9.37% 33.39% -74.89% 38.17% 157.01% -
  Horiz. % 80.89% 107.80% 118.95% 89.17% 355.10% 257.01% 100.00%
NP to SH 2,900 45,300 61,200 43,700 185,200 146,500 46,900 -37.10%
  YoY % -93.60% -25.98% 40.05% -76.40% 26.42% 212.37% -
  Horiz. % 6.18% 96.59% 130.49% 93.18% 394.88% 312.37% 100.00%
Tax Rate 39.02 % 38.40 % 19.76 % 29.47 % 11.01 % 13.18 % 23.41 % 8.88%
  YoY % 1.61% 94.33% -32.95% 167.67% -16.46% -43.70% -
  Horiz. % 166.68% 164.03% 84.41% 125.89% 47.03% 56.30% 100.00%
Total Cost 2,156,800 2,520,500 2,315,400 2,440,900 2,002,300 1,263,600 1,213,400 10.06%
  YoY % -14.43% 8.86% -5.14% 21.90% 58.46% 4.14% -
  Horiz. % 177.75% 207.72% 190.82% 201.16% 165.02% 104.14% 100.00%
Net Worth 5,862,142 5,440,137 4,672,702 4,545,626 4,343,268 4,054,910 2,936,254 12.21%
  YoY % 7.76% 16.42% 2.80% 4.66% 7.11% 38.10% -
  Horiz. % 199.65% 185.27% 159.14% 154.81% 147.92% 138.10% 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 51,785 77,568 77,533 77,482 - 93,431 32,552 8.04%
  YoY % -33.24% 0.04% 0.07% 0.00% 0.00% 187.01% -
  Horiz. % 159.08% 238.29% 238.18% 238.02% 0.00% 287.01% 100.00%
Div Payout % 1,785.71 % 171.23 % 126.69 % 177.30 % - % 63.78 % 69.41 % 71.77%
  YoY % 942.87% 35.16% -28.54% 0.00% 0.00% -8.11% -
  Horiz. % 2,572.70% 246.69% 182.52% 255.44% 0.00% 91.89% 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 5,862,142 5,440,137 4,672,702 4,545,626 4,343,268 4,054,910 2,936,254 12.21%
  YoY % 7.76% 16.42% 2.80% 4.66% 7.11% 38.10% -
  Horiz. % 199.65% 185.27% 159.14% 154.81% 147.92% 138.10% 100.00%
NOSH 1,035,714 1,034,246 1,033,783 1,033,096 940,101 934,311 651,054 8.04%
  YoY % 0.14% 0.04% 0.07% 9.89% 0.62% 43.51% -
  Horiz. % 159.08% 158.86% 158.79% 158.68% 144.40% 143.51% 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 2.30 % 2.62 % 3.13 % 2.24 % 10.02 % 11.33 % 4.92 % -11.90%
  YoY % -12.21% -16.29% 39.73% -77.64% -11.56% 130.28% -
  Horiz. % 46.75% 53.25% 63.62% 45.53% 203.66% 230.28% 100.00%
ROE 0.05 % 0.83 % 1.31 % 0.96 % 4.26 % 3.61 % 1.60 % -43.86%
  YoY % -93.98% -36.64% 36.46% -77.46% 18.01% 125.62% -
  Horiz. % 3.12% 51.87% 81.88% 60.00% 266.25% 225.62% 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 213.15 250.25 231.20 241.69 236.71 152.52 196.02 1.41%
  YoY % -14.83% 8.24% -4.34% 2.10% 55.20% -22.19% -
  Horiz. % 108.74% 127.67% 117.95% 123.30% 120.76% 77.81% 100.00%
EPS 0.28 4.38 5.92 4.23 19.70 15.68 7.21 -41.79%
  YoY % -93.61% -26.01% 39.95% -78.53% 25.64% 117.48% -
  Horiz. % 3.88% 60.75% 82.11% 58.67% 273.23% 217.48% 100.00%
DPS 5.00 7.50 7.50 7.50 0.00 10.00 5.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 0.00% 200.00% 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 108.91 127.69 117.91 123.18 109.78 70.30 62.96 9.56%
  YoY % -14.71% 8.29% -4.28% 12.21% 56.16% 11.66% -
  Horiz. % 172.98% 202.81% 187.28% 195.65% 174.36% 111.66% 100.00%
EPS 0.14 2.23 3.02 2.16 9.14 7.23 2.31 -37.31%
  YoY % -93.72% -26.16% 39.81% -76.37% 26.42% 212.99% -
  Horiz. % 6.06% 96.54% 130.74% 93.51% 395.67% 312.99% 100.00%
DPS 2.55 3.83 3.83 3.82 0.00 4.61 1.61 7.96%
  YoY % -33.42% 0.00% 0.26% 0.00% 0.00% 186.34% -
  Horiz. % 158.39% 237.89% 237.89% 237.27% 0.00% 286.34% 100.00%
NAPS 2.8920 2.6838 2.3052 2.2425 2.1427 2.0004 1.4486 12.21%
  YoY % 7.76% 16.42% 2.80% 4.66% 7.11% 38.09% -
  Horiz. % 199.64% 185.27% 159.13% 154.80% 147.92% 138.09% 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 1.95 2.07 2.27 2.20 2.33 2.31 1.79 1.44%
  YoY % -5.80% -8.81% 3.18% -5.58% 0.87% 29.05% -
  Horiz. % 108.94% 115.64% 126.82% 122.91% 130.17% 129.05% 100.00%
P/EPS 1,482.14 118.04 88.51 125.77 27.97 22.45 48.72 76.64%
  YoY % 1,155.63% 33.36% -29.63% 349.66% 24.59% -53.92% -
  Horiz. % 3,042.16% 242.28% 181.67% 258.15% 57.41% 46.08% 100.00%
EY 0.07 0.85 1.13 0.80 3.58 4.45 2.05 -43.03%
  YoY % -91.76% -24.78% 41.25% -77.65% -19.55% 117.07% -
  Horiz. % 3.41% 41.46% 55.12% 39.02% 174.63% 217.07% 100.00%
DY 1.20 1.45 1.43 1.41 0.00 2.84 1.42 -2.77%
  YoY % -17.24% 1.40% 1.42% 0.00% 0.00% 100.00% -
  Horiz. % 84.51% 102.11% 100.70% 99.30% 0.00% 200.00% 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 1.92 2.05 2.27 2.25 2.07 2.54 1.65 2.56%
  YoY % -6.34% -9.69% 0.89% 8.70% -18.50% 53.94% -
  Horiz. % 116.36% 124.24% 137.58% 136.36% 125.45% 153.94% 100.00%
P/EPS 1,464.29 117.12 88.51 128.37 24.87 24.74 44.98 78.64%
  YoY % 1,150.25% 32.32% -31.05% 416.16% 0.53% -45.00% -
  Horiz. % 3,255.42% 260.38% 196.78% 285.39% 55.29% 55.00% 100.00%
EY 0.07 0.85 1.13 0.78 4.02 4.04 2.22 -43.78%
  YoY % -91.76% -24.78% 44.87% -80.60% -0.50% 81.98% -
  Horiz. % 3.15% 38.29% 50.90% 35.14% 181.08% 181.98% 100.00%
DY 1.22 1.46 1.43 1.38 0.00 2.58 1.54 -3.81%
  YoY % -16.44% 2.10% 3.62% 0.00% 0.00% 67.53% -
  Horiz. % 79.22% 94.81% 92.86% 89.61% 0.00% 167.53% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS