Highlights

[BSTEAD] YoY TTM Result on 2012-09-30 [#3]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -8.57%    YoY -     -26.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 9,046,100 11,372,600 10,300,700 9,921,300 7,691,300 5,973,100 5,138,769 9.88%
  YoY % -20.46% 10.41% 3.82% 28.99% 28.77% 16.24% -
  Horiz. % 176.04% 221.31% 200.45% 193.07% 149.67% 116.24% 100.00%
PBT 575,900 609,800 600,600 680,100 837,900 682,200 314,011 10.63%
  YoY % -5.56% 1.53% -11.69% -18.83% 22.82% 117.25% -
  Horiz. % 183.40% 194.20% 191.27% 216.58% 266.84% 217.25% 100.00%
Tax -111,700 -172,400 -103,600 -103,400 -101,400 -112,700 30,590 -
  YoY % 35.21% -66.41% -0.19% -1.97% 10.03% -468.42% -
  Horiz. % -365.15% -563.58% -338.67% -338.02% -331.48% -368.42% 100.00%
NP 464,200 437,400 497,000 576,700 736,500 569,500 344,601 5.09%
  YoY % 6.13% -11.99% -13.82% -21.70% 29.32% 65.26% -
  Horiz. % 134.71% 126.93% 144.22% 167.35% 213.73% 165.26% 100.00%
NP to SH 308,000 329,400 409,100 458,500 627,200 476,300 304,487 0.19%
  YoY % -6.50% -19.48% -10.77% -26.90% 31.68% 56.43% -
  Horiz. % 101.15% 108.18% 134.36% 150.58% 205.99% 156.43% 100.00%
Tax Rate 19.40 % 28.27 % 17.25 % 15.20 % 12.10 % 16.52 % -9.74 % -
  YoY % -31.38% 63.88% 13.49% 25.62% -26.76% 269.61% -
  Horiz. % -199.18% -290.25% -177.10% -156.06% -124.23% -169.61% 100.00%
Total Cost 8,581,900 10,935,200 9,803,700 9,344,600 6,954,800 5,403,600 4,794,168 10.19%
  YoY % -21.52% 11.54% 4.91% 34.36% 28.71% 12.71% -
  Horiz. % 179.01% 228.09% 204.49% 194.92% 145.07% 112.71% 100.00%
Net Worth 5,793,103 5,604,772 4,745,758 4,613,997 4,352,776 4,091,760 2,832,756 12.66%
  YoY % 3.36% 18.10% 2.86% 6.00% 6.38% 44.44% -
  Horiz. % 204.50% 197.86% 167.53% 162.88% 153.66% 144.44% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 215,566 294,743 310,218 351,608 394,883 343,735 198,545 1.38%
  YoY % -26.86% -4.99% -11.77% -10.96% 14.88% 73.13% -
  Horiz. % 108.57% 148.45% 156.25% 177.09% 198.89% 173.13% 100.00%
Div Payout % 69.99 % 89.48 % 75.83 % 76.69 % 62.96 % 72.17 % 65.21 % 1.19%
  YoY % -21.78% 18.00% -1.12% 21.81% -12.76% 10.67% -
  Horiz. % 107.33% 137.22% 116.29% 117.60% 96.55% 110.67% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 5,793,103 5,604,772 4,745,758 4,613,997 4,352,776 4,091,760 2,832,756 12.66%
  YoY % 3.36% 18.10% 2.86% 6.00% 6.38% 44.44% -
  Horiz. % 204.50% 197.86% 167.53% 162.88% 153.66% 144.44% 100.00%
NOSH 1,034,482 1,034,090 1,033,934 1,034,528 940,124 940,634 694,302 6.87%
  YoY % 0.04% 0.02% -0.06% 10.04% -0.05% 35.48% -
  Horiz. % 149.00% 148.94% 148.92% 149.00% 135.41% 135.48% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.13 % 3.85 % 4.82 % 5.81 % 9.58 % 9.53 % 6.71 % -4.37%
  YoY % 33.25% -20.12% -17.04% -39.35% 0.52% 42.03% -
  Horiz. % 76.45% 57.38% 71.83% 86.59% 142.77% 142.03% 100.00%
ROE 5.32 % 5.88 % 8.62 % 9.94 % 14.41 % 11.64 % 10.75 % -11.06%
  YoY % -9.52% -31.79% -13.28% -31.02% 23.80% 8.28% -
  Horiz. % 49.49% 54.70% 80.19% 92.47% 134.05% 108.28% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 874.46 1,099.77 996.26 959.02 818.12 635.01 740.13 2.82%
  YoY % -20.49% 10.39% 3.88% 17.22% 28.84% -14.20% -
  Horiz. % 118.15% 148.59% 134.61% 129.57% 110.54% 85.80% 100.00%
EPS 29.77 31.85 39.57 44.32 66.71 50.64 43.86 -6.25%
  YoY % -6.53% -19.51% -10.72% -33.56% 31.73% 15.46% -
  Horiz. % 67.88% 72.62% 90.22% 101.05% 152.10% 115.46% 100.00%
DPS 20.84 28.50 30.00 34.00 42.00 36.54 28.60 -5.14%
  YoY % -26.88% -5.00% -11.76% -19.05% 14.94% 27.76% -
  Horiz. % 72.87% 99.65% 104.90% 118.88% 146.85% 127.76% 100.00%
NAPS 5.6000 5.4200 4.5900 4.4600 4.6300 4.3500 4.0800 5.42%
  YoY % 3.32% 18.08% 2.91% -3.67% 6.44% 6.62% -
  Horiz. % 137.25% 132.84% 112.50% 109.31% 113.48% 106.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 446.28 561.06 508.17 489.46 379.44 294.68 253.52 9.88%
  YoY % -20.46% 10.41% 3.82% 29.00% 28.76% 16.24% -
  Horiz. % 176.03% 221.31% 200.45% 193.07% 149.67% 116.24% 100.00%
EPS 15.19 16.25 20.18 22.62 30.94 23.50 15.02 0.19%
  YoY % -6.52% -19.47% -10.79% -26.89% 31.66% 56.46% -
  Horiz. % 101.13% 108.19% 134.35% 150.60% 205.99% 156.46% 100.00%
DPS 10.63 14.54 15.30 17.35 19.48 16.96 9.80 1.36%
  YoY % -26.89% -4.97% -11.82% -10.93% 14.86% 73.06% -
  Horiz. % 108.47% 148.37% 156.12% 177.04% 198.78% 173.06% 100.00%
NAPS 2.8580 2.7651 2.3413 2.2763 2.1474 2.0186 1.3975 12.66%
  YoY % 3.36% 18.10% 2.86% 6.00% 6.38% 44.44% -
  Horiz. % 204.51% 197.86% 167.53% 162.88% 153.66% 144.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.9500 5.0000 5.1900 5.2000 4.4900 4.3800 3.0900 -
P/RPS 0.45 0.45 0.52 0.54 0.55 0.69 0.42 1.16%
  YoY % 0.00% -13.46% -3.70% -1.82% -20.29% 64.29% -
  Horiz. % 107.14% 107.14% 123.81% 128.57% 130.95% 164.29% 100.00%
P/EPS 13.27 15.70 13.12 11.73 6.73 8.65 7.05 11.11%
  YoY % -15.48% 19.66% 11.85% 74.29% -22.20% 22.70% -
  Horiz. % 188.23% 222.70% 186.10% 166.38% 95.46% 122.70% 100.00%
EY 7.54 6.37 7.62 8.52 14.86 11.56 14.19 -10.00%
  YoY % 18.37% -16.40% -10.56% -42.66% 28.55% -18.53% -
  Horiz. % 53.14% 44.89% 53.70% 60.04% 104.72% 81.47% 100.00%
DY 5.28 5.70 5.78 6.54 9.35 8.34 9.25 -8.92%
  YoY % -7.37% -1.38% -11.62% -30.05% 12.11% -9.84% -
  Horiz. % 57.08% 61.62% 62.49% 70.70% 101.08% 90.16% 100.00%
P/NAPS 0.71 0.92 1.13 1.17 0.97 1.01 0.76 -1.13%
  YoY % -22.83% -18.58% -3.42% 20.62% -3.96% 32.89% -
  Horiz. % 93.42% 121.05% 148.68% 153.95% 127.63% 132.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 20/11/12 21/11/11 29/11/10 23/11/09 -
Price 4.0700 4.9600 5.3500 4.9900 4.8500 4.6800 3.0500 -
P/RPS 0.47 0.45 0.54 0.52 0.59 0.74 0.41 2.30%
  YoY % 4.44% -16.67% 3.85% -11.86% -20.27% 80.49% -
  Horiz. % 114.63% 109.76% 131.71% 126.83% 143.90% 180.49% 100.00%
P/EPS 13.67 15.57 13.52 11.26 7.27 9.24 6.95 11.93%
  YoY % -12.20% 15.16% 20.07% 54.88% -21.32% 32.95% -
  Horiz. % 196.69% 224.03% 194.53% 162.01% 104.60% 132.95% 100.00%
EY 7.32 6.42 7.40 8.88 13.76 10.82 14.38 -10.64%
  YoY % 14.02% -13.24% -16.67% -35.47% 27.17% -24.76% -
  Horiz. % 50.90% 44.65% 51.46% 61.75% 95.69% 75.24% 100.00%
DY 5.12 5.75 5.61 6.81 8.66 7.81 9.38 -9.59%
  YoY % -10.96% 2.50% -17.62% -21.36% 10.88% -16.74% -
  Horiz. % 54.58% 61.30% 59.81% 72.60% 92.32% 83.26% 100.00%
P/NAPS 0.73 0.92 1.17 1.12 1.05 1.08 0.75 -0.45%
  YoY % -20.65% -21.37% 4.46% 6.67% -2.78% 44.00% -
  Horiz. % 97.33% 122.67% 156.00% 149.33% 140.00% 144.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS