Highlights

[BSTEAD] YoY Quarter Result on 2013-03-31 [#1]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -33.62%    YoY -     -30.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,856,700 1,892,300 2,499,800 2,531,100 2,358,000 1,587,500 1,553,100 3.02%
  YoY % -1.88% -24.30% -1.24% 7.34% 48.54% 2.21% -
  Horiz. % 119.55% 121.84% 160.96% 162.97% 151.83% 102.21% 100.00%
PBT 36,300 69,500 133,300 174,900 222,900 168,200 134,600 -19.60%
  YoY % -47.77% -47.86% -23.79% -21.53% 32.52% 24.96% -
  Horiz. % 26.97% 51.63% 99.03% 129.94% 165.60% 124.96% 100.00%
Tax -26,800 -26,400 -41,900 -40,800 -34,200 -33,700 -30,400 -2.08%
  YoY % -1.52% 36.99% -2.70% -19.30% -1.48% -10.86% -
  Horiz. % 88.16% 86.84% 137.83% 134.21% 112.50% 110.86% 100.00%
NP 9,500 43,100 91,400 134,100 188,700 134,500 104,200 -32.89%
  YoY % -77.96% -52.84% -31.84% -28.93% 40.30% 29.08% -
  Horiz. % 9.12% 41.36% 87.72% 128.69% 181.09% 129.08% 100.00%
NP to SH -21,500 100 66,700 99,900 144,600 112,200 90,200 -
  YoY % -21,600.00% -99.85% -33.23% -30.91% 28.88% 24.39% -
  Horiz. % -23.84% 0.11% 73.95% 110.75% 160.31% 124.39% 100.00%
Tax Rate 73.83 % 37.99 % 31.43 % 23.33 % 15.34 % 20.04 % 22.59 % 21.80%
  YoY % 94.34% 20.87% 34.72% 52.09% -23.45% -11.29% -
  Horiz. % 326.83% 168.17% 139.13% 103.28% 67.91% 88.71% 100.00%
Total Cost 1,847,200 1,849,200 2,408,400 2,397,000 2,169,300 1,453,000 1,448,900 4.13%
  YoY % -0.11% -23.22% 0.48% 10.50% 49.30% 0.28% -
  Horiz. % 127.49% 127.63% 166.22% 165.44% 149.72% 100.28% 100.00%
Net Worth 5,705,769 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 6.31%
  YoY % 0.81% 8.38% 11.47% 2.24% 8.51% 6.90% -
  Horiz. % 144.44% 143.28% 132.20% 118.59% 115.99% 106.90% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 51,682 50,000 77,558 77,562 77,575 75,238 46,256 1.86%
  YoY % 3.37% -35.53% -0.01% -0.02% 3.11% 62.66% -
  Horiz. % 111.73% 108.09% 167.67% 167.68% 167.71% 162.66% 100.00%
Div Payout % - % 50,000.00 % 116.28 % 77.64 % 53.65 % 67.06 % 51.28 % -
  YoY % 0.00% 42,899.66% 49.77% 44.72% -20.00% 30.77% -
  Horiz. % 0.00% 97,503.90% 226.76% 151.40% 104.62% 130.77% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,705,769 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 6.31%
  YoY % 0.81% 8.38% 11.47% 2.24% 8.51% 6.90% -
  Horiz. % 144.44% 143.28% 132.20% 118.59% 115.99% 106.90% 100.00%
NOSH 1,033,653 1,000,000 1,034,108 1,034,161 1,034,334 940,486 925,128 1.86%
  YoY % 3.37% -3.30% -0.01% -0.02% 9.98% 1.66% -
  Horiz. % 111.73% 108.09% 111.78% 111.79% 111.80% 101.66% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.51 % 2.28 % 3.66 % 5.30 % 8.00 % 8.47 % 6.71 % -34.89%
  YoY % -77.63% -37.70% -30.94% -33.75% -5.55% 26.23% -
  Horiz. % 7.60% 33.98% 54.55% 78.99% 119.23% 126.23% 100.00%
ROE -0.38 % 0.00 % 1.28 % 2.13 % 3.16 % 2.66 % 2.28 % -
  YoY % 0.00% 0.00% -39.91% -32.59% 18.80% 16.67% -
  Horiz. % -16.67% 0.00% 56.14% 93.42% 138.60% 116.67% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 179.62 189.23 241.73 244.75 227.97 168.80 167.88 1.13%
  YoY % -5.08% -21.72% -1.23% 7.36% 35.05% 0.55% -
  Horiz. % 106.99% 112.72% 143.99% 145.79% 135.79% 100.55% 100.00%
EPS -2.08 0.01 6.45 9.66 13.98 11.93 9.75 -
  YoY % -20,900.00% -99.84% -33.23% -30.90% 17.18% 22.36% -
  Horiz. % -21.33% 0.10% 66.15% 99.08% 143.38% 122.36% 100.00%
DPS 5.00 5.00 7.50 7.50 7.50 8.00 5.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% -6.25% 60.00% -
  Horiz. % 100.00% 100.00% 150.00% 150.00% 150.00% 160.00% 100.00%
NAPS 5.5200 5.6600 5.0500 4.5300 4.4300 4.4900 4.2700 4.37%
  YoY % -2.47% 12.08% 11.48% 2.26% -1.34% 5.15% -
  Horiz. % 129.27% 132.55% 118.27% 106.09% 103.75% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.60 93.35 123.33 124.87 116.33 78.32 76.62 3.02%
  YoY % -1.87% -24.31% -1.23% 7.34% 48.53% 2.22% -
  Horiz. % 119.55% 121.84% 160.96% 162.97% 151.83% 102.22% 100.00%
EPS -1.06 0.00 3.29 4.93 7.13 5.54 4.45 -
  YoY % 0.00% 0.00% -33.27% -30.86% 28.70% 24.49% -
  Horiz. % -23.82% 0.00% 73.93% 110.79% 160.22% 124.49% 100.00%
DPS 2.55 2.47 3.83 3.83 3.83 3.71 2.28 1.88%
  YoY % 3.24% -35.51% 0.00% 0.00% 3.23% 62.72% -
  Horiz. % 111.84% 108.33% 167.98% 167.98% 167.98% 162.72% 100.00%
NAPS 2.8149 2.7923 2.5763 2.3112 2.2605 2.0833 1.9488 6.31%
  YoY % 0.81% 8.38% 11.47% 2.24% 8.51% 6.90% -
  Horiz. % 144.44% 143.28% 132.20% 118.60% 115.99% 106.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.9300 4.6000 5.4200 5.1300 5.4300 5.2200 3.1300 -
P/RPS 2.19 2.43 2.24 2.10 2.38 3.09 1.86 2.76%
  YoY % -9.88% 8.48% 6.67% -11.76% -22.98% 66.13% -
  Horiz. % 117.74% 130.65% 120.43% 112.90% 127.96% 166.13% 100.00%
P/EPS -188.94 46,000.00 84.03 53.11 38.84 43.76 32.10 -
  YoY % -100.41% 54,642.35% 58.22% 36.74% -11.24% 36.32% -
  Horiz. % -588.60% 143,302.19% 261.78% 165.45% 121.00% 136.32% 100.00%
EY -0.53 0.00 1.19 1.88 2.57 2.29 3.12 -
  YoY % 0.00% 0.00% -36.70% -26.85% 12.23% -26.60% -
  Horiz. % -16.99% 0.00% 38.14% 60.26% 82.37% 73.40% 100.00%
DY 1.27 1.09 1.38 1.46 1.38 1.53 1.60 -3.77%
  YoY % 16.51% -21.01% -5.48% 5.80% -9.80% -4.38% -
  Horiz. % 79.38% 68.12% 86.25% 91.25% 86.25% 95.62% 100.00%
P/NAPS 0.71 0.81 1.07 1.13 1.23 1.16 0.73 -0.46%
  YoY % -12.35% -24.30% -5.31% -8.13% 6.03% 58.90% -
  Horiz. % 97.26% 110.96% 146.58% 154.79% 168.49% 158.90% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 26/05/14 22/05/13 28/05/12 27/05/11 31/05/10 -
Price 2.8400 4.4000 5.3600 5.3900 5.0800 5.1000 3.1500 -
P/RPS 1.58 2.33 2.22 2.20 2.23 3.02 1.88 -2.85%
  YoY % -32.19% 4.95% 0.91% -1.35% -26.16% 60.64% -
  Horiz. % 84.04% 123.94% 118.09% 117.02% 118.62% 160.64% 100.00%
P/EPS -136.54 44,000.00 83.10 55.80 36.34 42.75 32.31 -
  YoY % -100.31% 52,848.25% 48.92% 53.55% -14.99% 32.31% -
  Horiz. % -422.59% 136,180.73% 257.20% 172.70% 112.47% 132.31% 100.00%
EY -0.73 0.00 1.20 1.79 2.75 2.34 3.10 -
  YoY % 0.00% 0.00% -32.96% -34.91% 17.52% -24.52% -
  Horiz. % -23.55% 0.00% 38.71% 57.74% 88.71% 75.48% 100.00%
DY 1.76 1.14 1.40 1.39 1.48 1.57 1.59 1.71%
  YoY % 54.39% -18.57% 0.72% -6.08% -5.73% -1.26% -
  Horiz. % 110.69% 71.70% 88.05% 87.42% 93.08% 98.74% 100.00%
P/NAPS 0.51 0.78 1.06 1.19 1.15 1.14 0.74 -6.01%
  YoY % -34.62% -26.42% -10.92% 3.48% 0.88% 54.05% -
  Horiz. % 68.92% 105.41% 143.24% 160.81% 155.41% 154.05% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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