Highlights

[BSTEAD] YoY TTM Result on 2015-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -9.01%    YoY -     -21.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,877,400 9,207,000 8,488,300 9,620,100 11,378,800 10,112,300 9,597,900 0.48%
  YoY % 7.28% 8.47% -11.76% -15.46% 12.52% 5.36% -
  Horiz. % 102.91% 95.93% 88.44% 100.23% 118.56% 105.36% 100.00%
PBT 974,300 615,000 493,800 595,300 682,900 574,100 714,500 5.30%
  YoY % 58.42% 24.54% -17.05% -12.83% 18.95% -19.65% -
  Horiz. % 136.36% 86.07% 69.11% 83.32% 95.58% 80.35% 100.00%
Tax -182,100 -168,900 -137,400 -127,200 -172,800 -98,100 -95,400 11.37%
  YoY % -7.82% -22.93% -8.02% 26.39% -76.15% -2.83% -
  Horiz. % 190.88% 177.04% 144.03% 133.33% 181.13% 102.83% 100.00%
NP 792,200 446,100 356,400 468,100 510,100 476,000 619,100 4.19%
  YoY % 77.58% 25.17% -23.86% -8.23% 7.16% -23.11% -
  Horiz. % 127.96% 72.06% 57.57% 75.61% 82.39% 76.89% 100.00%
NP to SH 377,000 228,200 214,500 320,200 408,700 389,500 501,500 -4.64%
  YoY % 65.21% 6.39% -33.01% -21.65% 4.93% -22.33% -
  Horiz. % 75.17% 45.50% 42.77% 63.85% 81.50% 77.67% 100.00%
Tax Rate 18.69 % 27.46 % 27.83 % 21.37 % 25.30 % 17.09 % 13.35 % 5.77%
  YoY % -31.94% -1.33% 30.23% -15.53% 48.04% 28.01% -
  Horiz. % 140.00% 205.69% 208.46% 160.07% 189.51% 128.01% 100.00%
Total Cost 9,085,200 8,760,900 8,131,900 9,152,000 10,868,700 9,636,300 8,978,800 0.20%
  YoY % 3.70% 7.73% -11.15% -15.79% 12.79% 7.32% -
  Horiz. % 101.19% 97.57% 90.57% 101.93% 121.05% 107.32% 100.00%
Net Worth 6,040,460 5,655,329 7,983,165 5,862,142 5,171,232 4,672,702 4,545,626 4.85%
  YoY % 6.81% -29.16% 36.18% 13.36% 10.67% 2.80% -
  Horiz. % 132.89% 124.41% 175.62% 128.96% 113.76% 102.80% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 182,430 283,780 221,532 215,543 310,243 336,126 454,983 -14.12%
  YoY % -35.71% 28.10% 2.78% -30.52% -7.70% -26.12% -
  Horiz. % 40.10% 62.37% 48.69% 47.37% 68.19% 73.88% 100.00%
Div Payout % 48.39 % 124.36 % 103.28 % 67.32 % 75.91 % 86.30 % 90.72 % -9.94%
  YoY % -61.09% 20.41% 53.42% -11.32% -12.04% -4.87% -
  Horiz. % 53.34% 137.08% 113.84% 74.21% 83.68% 95.13% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 6,040,460 5,655,329 7,983,165 5,862,142 5,171,232 4,672,702 4,545,626 4.85%
  YoY % 6.81% -29.16% 36.18% 13.36% 10.67% 2.80% -
  Horiz. % 132.89% 124.41% 175.62% 128.96% 113.76% 102.80% 100.00%
NOSH 2,027,000 2,027,000 1,670,118 1,035,714 1,034,246 1,033,783 1,033,096 11.88%
  YoY % 0.00% 21.37% 61.25% 0.14% 0.04% 0.07% -
  Horiz. % 196.21% 196.21% 161.66% 100.25% 100.11% 100.07% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.02 % 4.85 % 4.20 % 4.87 % 4.48 % 4.71 % 6.45 % 3.70%
  YoY % 65.36% 15.48% -13.76% 8.71% -4.88% -26.98% -
  Horiz. % 124.34% 75.19% 65.12% 75.50% 69.46% 73.02% 100.00%
ROE 6.24 % 4.04 % 2.69 % 5.46 % 7.90 % 8.34 % 11.03 % -9.05%
  YoY % 54.46% 50.19% -50.73% -30.89% -5.28% -24.39% -
  Horiz. % 56.57% 36.63% 24.39% 49.50% 71.62% 75.61% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 487.29 454.22 508.25 928.84 1,100.20 978.18 929.04 -10.19%
  YoY % 7.28% -10.63% -45.28% -15.58% 12.47% 5.29% -
  Horiz. % 52.45% 48.89% 54.71% 99.98% 118.42% 105.29% 100.00%
EPS 18.60 11.26 12.84 30.92 39.52 37.68 48.54 -14.77%
  YoY % 65.19% -12.31% -58.47% -21.76% 4.88% -22.37% -
  Horiz. % 38.32% 23.20% 26.45% 63.70% 81.42% 77.63% 100.00%
DPS 9.00 14.00 13.26 20.81 30.00 32.50 44.04 -23.24%
  YoY % -35.71% 5.58% -36.28% -30.63% -7.69% -26.20% -
  Horiz. % 20.44% 31.79% 30.11% 47.25% 68.12% 73.80% 100.00%
NAPS 2.9800 2.7900 4.7800 5.6600 5.0000 4.5200 4.4000 -6.29%
  YoY % 6.81% -41.63% -15.55% 13.20% 10.62% 2.73% -
  Horiz. % 67.73% 63.41% 108.64% 128.64% 113.64% 102.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 487.29 454.22 418.76 474.60 561.36 498.88 473.50 0.48%
  YoY % 7.28% 8.47% -11.77% -15.46% 12.52% 5.36% -
  Horiz. % 102.91% 95.93% 88.44% 100.23% 118.56% 105.36% 100.00%
EPS 18.60 11.26 10.58 15.80 20.16 19.22 24.74 -4.64%
  YoY % 65.19% 6.43% -33.04% -21.63% 4.89% -22.31% -
  Horiz. % 75.18% 45.51% 42.76% 63.86% 81.49% 77.69% 100.00%
DPS 9.00 14.00 10.93 10.63 15.31 16.58 22.45 -14.12%
  YoY % -35.71% 28.09% 2.82% -30.57% -7.66% -26.15% -
  Horiz. % 40.09% 62.36% 48.69% 47.35% 68.20% 73.85% 100.00%
NAPS 2.9800 2.7900 3.9384 2.8920 2.5512 2.3052 2.2425 4.85%
  YoY % 6.81% -29.16% 36.18% 13.36% 10.67% 2.80% -
  Horiz. % 132.89% 124.41% 175.63% 128.96% 113.77% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.4600 2.6300 2.7100 4.1500 5.1700 5.2400 5.3200 -
P/RPS 0.50 0.58 0.53 0.45 0.47 0.54 0.57 -2.16%
  YoY % -13.79% 9.43% 17.78% -4.26% -12.96% -5.26% -
  Horiz. % 87.72% 101.75% 92.98% 78.95% 82.46% 94.74% 100.00%
P/EPS 13.23 23.36 21.10 13.42 13.08 13.91 10.96 3.19%
  YoY % -43.36% 10.71% 57.23% 2.60% -5.97% 26.92% -
  Horiz. % 120.71% 213.14% 192.52% 122.45% 119.34% 126.92% 100.00%
EY 7.56 4.28 4.74 7.45 7.64 7.19 9.12 -3.08%
  YoY % 76.64% -9.70% -36.38% -2.49% 6.26% -21.16% -
  Horiz. % 82.89% 46.93% 51.97% 81.69% 83.77% 78.84% 100.00%
DY 3.66 5.32 4.89 5.01 5.80 6.20 8.28 -12.72%
  YoY % -31.20% 8.79% -2.40% -13.62% -6.45% -25.12% -
  Horiz. % 44.20% 64.25% 59.06% 60.51% 70.05% 74.88% 100.00%
P/NAPS 0.83 0.94 0.57 0.73 1.03 1.16 1.21 -6.09%
  YoY % -11.70% 64.91% -21.92% -29.13% -11.21% -4.13% -
  Horiz. % 68.60% 77.69% 47.11% 60.33% 85.12% 95.87% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 -
Price 2.0000 2.7000 2.2500 4.1000 5.1300 5.2400 5.4300 -
P/RPS 0.41 0.59 0.44 0.44 0.47 0.54 0.58 -5.61%
  YoY % -30.51% 34.09% 0.00% -6.38% -12.96% -6.90% -
  Horiz. % 70.69% 101.72% 75.86% 75.86% 81.03% 93.10% 100.00%
P/EPS 10.75 23.98 17.52 13.26 12.98 13.91 11.19 -0.67%
  YoY % -55.17% 36.87% 32.13% 2.16% -6.69% 24.31% -
  Horiz. % 96.07% 214.30% 156.57% 118.50% 116.00% 124.31% 100.00%
EY 9.30 4.17 5.71 7.54 7.70 7.19 8.94 0.66%
  YoY % 123.02% -26.97% -24.27% -2.08% 7.09% -19.57% -
  Horiz. % 104.03% 46.64% 63.87% 84.34% 86.13% 80.43% 100.00%
DY 4.50 5.19 5.90 5.08 5.85 6.20 8.11 -9.35%
  YoY % -13.29% -12.03% 16.14% -13.16% -5.65% -23.55% -
  Horiz. % 55.49% 64.00% 72.75% 62.64% 72.13% 76.45% 100.00%
P/NAPS 0.67 0.97 0.47 0.72 1.03 1.16 1.23 -9.62%
  YoY % -30.93% 106.38% -34.72% -30.10% -11.21% -5.69% -
  Horiz. % 54.47% 78.86% 38.21% 58.54% 83.74% 94.31% 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. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

303  387  672  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.09+0.01 
 NWP 0.2950.00 
 KNM 0.225+0.005 
 HIAPTEK 0.63-0.02 
 TIGER 0.050.00 
 ASDION 0.23+0.01 
 TANCO 0.26+0.005 
 DAYA 0.02+0.005 
 HSI-CIG 0.19+0.025 
PARTNERS & BROKERS