Highlights

[BSTEAD] YoY Quarter Result on 2013-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     59.31%    YoY -     25.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,023,400 2,120,300 2,694,300 2,700,500 2,512,100 2,188,700 1,513,900 4.95%
  YoY % -4.57% -21.30% -0.23% 7.50% 14.78% 44.57% -
  Horiz. % 133.65% 140.06% 177.97% 178.38% 165.94% 144.57% 100.00%
PBT 120,400 66,700 86,100 159,200 132,700 167,100 153,700 -3.98%
  YoY % 80.51% -22.53% -45.92% 19.97% -20.59% 8.72% -
  Horiz. % 78.33% 43.40% 56.02% 103.58% 86.34% 108.72% 100.00%
Tax -27,100 -20,400 -35,900 -36,300 -30,800 -22,800 -29,100 -1.18%
  YoY % -32.84% 43.18% 1.10% -17.86% -35.09% 21.65% -
  Horiz. % 93.13% 70.10% 123.37% 124.74% 105.84% 78.35% 100.00%
NP 93,300 46,300 50,200 122,900 101,900 144,300 124,600 -4.70%
  YoY % 101.51% -7.77% -59.15% 20.61% -29.38% 15.81% -
  Horiz. % 74.88% 37.16% 40.29% 98.64% 81.78% 115.81% 100.00%
NP to SH 44,000 6,000 18,200 97,500 77,900 120,900 91,900 -11.54%
  YoY % 633.33% -67.03% -81.33% 25.16% -35.57% 31.56% -
  Horiz. % 47.88% 6.53% 19.80% 106.09% 84.77% 131.56% 100.00%
Tax Rate 22.51 % 30.58 % 41.70 % 22.80 % 23.21 % 13.64 % 18.93 % 2.93%
  YoY % -26.39% -26.67% 82.89% -1.77% 70.16% -27.95% -
  Horiz. % 118.91% 161.54% 220.29% 120.44% 122.61% 72.05% 100.00%
Total Cost 1,930,100 2,074,000 2,644,100 2,577,600 2,410,200 2,044,400 1,389,300 5.63%
  YoY % -6.94% -21.56% 2.58% 6.95% 17.89% 47.15% -
  Horiz. % 138.93% 149.28% 190.32% 185.53% 173.48% 147.15% 100.00%
Net Worth 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4,352,776 4,091,760 9.12%
  YoY % 19.32% 3.36% 18.10% 2.86% 6.00% 6.38% -
  Horiz. % 168.93% 141.58% 136.98% 115.98% 112.76% 106.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 101,350 62,068 62,045 77,545 103,452 206,827 112,876 -1.78%
  YoY % 63.29% 0.04% -19.99% -25.04% -49.98% 83.23% -
  Horiz. % 89.79% 54.99% 54.97% 68.70% 91.65% 183.23% 100.00%
Div Payout % 230.34 % 1,034.48 % 340.91 % 79.53 % 132.80 % 171.07 % 122.82 % 11.04%
  YoY % -77.73% 203.45% 328.66% -40.11% -22.37% 39.29% -
  Horiz. % 187.54% 842.27% 277.57% 64.75% 108.13% 139.29% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,912,070 5,793,103 5,604,772 4,745,758 4,613,997 4,352,776 4,091,760 9.12%
  YoY % 19.32% 3.36% 18.10% 2.86% 6.00% 6.38% -
  Horiz. % 168.93% 141.58% 136.98% 115.98% 112.76% 106.38% 100.00%
NOSH 2,027,000 1,034,482 1,034,090 1,033,934 1,034,528 940,124 940,634 13.64%
  YoY % 95.94% 0.04% 0.02% -0.06% 10.04% -0.05% -
  Horiz. % 215.49% 109.98% 109.94% 109.92% 109.98% 99.95% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.61 % 2.18 % 1.86 % 4.55 % 4.06 % 6.59 % 8.23 % -9.20%
  YoY % 111.47% 17.20% -59.12% 12.07% -38.39% -19.93% -
  Horiz. % 56.01% 26.49% 22.60% 55.29% 49.33% 80.07% 100.00%
ROE 0.64 % 0.10 % 0.32 % 2.05 % 1.69 % 2.78 % 2.25 % -18.89%
  YoY % 540.00% -68.75% -84.39% 21.30% -39.21% 23.56% -
  Horiz. % 28.44% 4.44% 14.22% 91.11% 75.11% 123.56% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.82 204.96 260.55 261.19 242.83 232.81 160.94 -7.65%
  YoY % -51.30% -21.34% -0.25% 7.56% 4.30% 44.66% -
  Horiz. % 62.02% 127.35% 161.89% 162.29% 150.88% 144.66% 100.00%
EPS 2.17 0.58 1.76 9.43 7.53 12.86 9.77 -22.16%
  YoY % 274.14% -67.05% -81.34% 25.23% -41.45% 31.63% -
  Horiz. % 22.21% 5.94% 18.01% 96.52% 77.07% 131.63% 100.00%
DPS 5.00 6.00 6.00 7.50 10.00 22.00 12.00 -13.57%
  YoY % -16.67% 0.00% -20.00% -25.00% -54.55% 83.33% -
  Horiz. % 41.67% 50.00% 50.00% 62.50% 83.33% 183.33% 100.00%
NAPS 3.4100 5.6000 5.4200 4.5900 4.4600 4.6300 4.3500 -3.97%
  YoY % -39.11% 3.32% 18.08% 2.91% -3.67% 6.44% -
  Horiz. % 78.39% 128.74% 124.60% 105.52% 102.53% 106.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.82 104.60 132.92 133.23 123.93 107.98 74.69 4.95%
  YoY % -4.57% -21.31% -0.23% 7.50% 14.77% 44.57% -
  Horiz. % 133.65% 140.05% 177.96% 178.38% 165.93% 144.57% 100.00%
EPS 2.17 0.30 0.90 4.81 3.84 5.96 4.53 -11.53%
  YoY % 623.33% -66.67% -81.29% 25.26% -35.57% 31.57% -
  Horiz. % 47.90% 6.62% 19.87% 106.18% 84.77% 131.57% 100.00%
DPS 5.00 3.06 3.06 3.83 5.10 10.20 5.57 -1.78%
  YoY % 63.40% 0.00% -20.10% -24.90% -50.00% 83.12% -
  Horiz. % 89.77% 54.94% 54.94% 68.76% 91.56% 183.12% 100.00%
NAPS 3.4100 2.8580 2.7651 2.3413 2.2763 2.1474 2.0186 9.12%
  YoY % 19.31% 3.36% 18.10% 2.86% 6.00% 6.38% -
  Horiz. % 168.93% 141.58% 136.98% 115.99% 112.77% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1600 3.9500 5.0000 5.1900 5.2000 4.4900 4.3800 -
P/RPS 2.16 1.93 1.92 1.99 2.14 1.93 2.72 -3.77%
  YoY % 11.92% 0.52% -3.52% -7.01% 10.88% -29.04% -
  Horiz. % 79.41% 70.96% 70.59% 73.16% 78.68% 70.96% 100.00%
P/EPS 99.51 681.03 284.09 55.04 69.06 34.91 44.83 14.20%
  YoY % -85.39% 139.72% 416.15% -20.30% 97.82% -22.13% -
  Horiz. % 221.97% 1,519.14% 633.71% 122.77% 154.05% 77.87% 100.00%
EY 1.00 0.15 0.35 1.82 1.45 2.86 2.23 -12.50%
  YoY % 566.67% -57.14% -80.77% 25.52% -49.30% 28.25% -
  Horiz. % 44.84% 6.73% 15.70% 81.61% 65.02% 128.25% 100.00%
DY 2.31 1.52 1.20 1.45 1.92 4.90 2.74 -2.80%
  YoY % 51.97% 26.67% -17.24% -24.48% -60.82% 78.83% -
  Horiz. % 84.31% 55.47% 43.80% 52.92% 70.07% 178.83% 100.00%
P/NAPS 0.63 0.71 0.92 1.13 1.17 0.97 1.01 -7.56%
  YoY % -11.27% -22.83% -18.58% -3.42% 20.62% -3.96% -
  Horiz. % 62.38% 70.30% 91.09% 111.88% 115.84% 96.04% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 27/11/14 29/11/13 20/11/12 21/11/11 29/11/10 -
Price 2.1900 4.0700 4.9600 5.3500 4.9900 4.8500 4.6800 -
P/RPS 2.19 1.99 1.90 2.05 2.05 2.08 2.91 -4.62%
  YoY % 10.05% 4.74% -7.32% 0.00% -1.44% -28.52% -
  Horiz. % 75.26% 68.38% 65.29% 70.45% 70.45% 71.48% 100.00%
P/EPS 100.89 701.72 281.82 56.73 66.27 37.71 47.90 13.21%
  YoY % -85.62% 149.00% 396.77% -14.40% 75.74% -21.27% -
  Horiz. % 210.63% 1,464.97% 588.35% 118.43% 138.35% 78.73% 100.00%
EY 0.99 0.14 0.35 1.76 1.51 2.65 2.09 -11.70%
  YoY % 607.14% -60.00% -80.11% 16.56% -43.02% 26.79% -
  Horiz. % 47.37% 6.70% 16.75% 84.21% 72.25% 126.79% 100.00%
DY 2.28 1.47 1.21 1.40 2.00 4.54 2.56 -1.91%
  YoY % 55.10% 21.49% -13.57% -30.00% -55.95% 77.34% -
  Horiz. % 89.06% 57.42% 47.27% 54.69% 78.12% 177.34% 100.00%
P/NAPS 0.64 0.73 0.92 1.17 1.12 1.05 1.08 -8.34%
  YoY % -12.33% -20.65% -21.37% 4.46% 6.67% -2.78% -
  Horiz. % 59.26% 67.59% 85.19% 108.33% 103.70% 97.22% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS