Highlights

[BSTEAD] YoY TTM Result on 2013-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     17.04%    YoY -     14.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,371,300 8,662,500 10,608,200 11,212,000 10,046,000 8,555,800 6,181,800 5.18%
  YoY % -3.36% -18.34% -5.39% 11.61% 17.42% 38.40% -
  Horiz. % 135.42% 140.13% 171.60% 181.37% 162.51% 138.40% 100.00%
PBT 759,000 269,200 685,700 707,700 608,400 831,000 726,200 0.74%
  YoY % 181.95% -60.74% -3.11% 16.32% -26.79% 14.43% -
  Horiz. % 104.52% 37.07% 94.42% 97.45% 83.78% 114.43% 100.00%
Tax -169,900 -129,800 -152,400 -147,900 -96,500 -99,100 -101,300 8.99%
  YoY % -30.89% 14.83% -3.04% -53.26% 2.62% 2.17% -
  Horiz. % 167.72% 128.13% 150.44% 146.00% 95.26% 97.83% 100.00%
NP 589,100 139,400 533,300 559,800 511,900 731,900 624,900 -0.98%
  YoY % 322.60% -73.86% -4.73% 9.36% -30.06% 17.12% -
  Horiz. % 94.27% 22.31% 85.34% 89.58% 81.92% 117.12% 100.00%
NP to SH 369,000 13,200 408,200 478,800 416,700 610,600 537,500 -6.07%
  YoY % 2,695.45% -96.77% -14.75% 14.90% -31.76% 13.60% -
  Horiz. % 68.65% 2.46% 75.94% 89.08% 77.53% 113.60% 100.00%
Tax Rate 22.38 % 48.22 % 22.23 % 20.90 % 15.86 % 11.93 % 13.95 % 8.19%
  YoY % -53.59% 116.91% 6.36% 31.78% 32.94% -14.48% -
  Horiz. % 160.43% 345.66% 159.35% 149.82% 113.69% 85.52% 100.00%
Total Cost 7,782,200 8,523,100 10,074,900 10,652,200 9,534,100 7,823,900 5,556,900 5.77%
  YoY % -8.69% -15.40% -5.42% 11.73% 21.86% 40.80% -
  Horiz. % 140.05% 153.38% 181.30% 191.69% 171.57% 140.80% 100.00%
Net Worth 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 4,230,648 5.08%
  YoY % 0.00% -3.22% 12.45% 12.44% -4.87% 15.65% -
  Horiz. % 134.63% 134.63% 139.10% 123.70% 110.02% 115.65% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 290,782 204,830 268,884 310,212 336,087 375,164 365,380 -3.73%
  YoY % 41.96% -23.82% -13.32% -7.70% -10.42% 2.68% -
  Horiz. % 79.58% 56.06% 73.59% 84.90% 91.98% 102.68% 100.00%
Div Payout % 78.80 % 1,551.74 % 65.87 % 64.79 % 80.65 % 61.44 % 67.98 % 2.49%
  YoY % -94.92% 2,255.76% 1.67% -19.67% 31.27% -9.62% -
  Horiz. % 115.92% 2,282.64% 96.90% 95.31% 118.64% 90.38% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 4,230,648 5.08%
  YoY % 0.00% -3.22% 12.45% 12.44% -4.87% 15.65% -
  Horiz. % 134.63% 134.63% 139.10% 123.70% 110.02% 115.65% 100.00%
NOSH 2,027,000 1,024,390 1,034,244 1,034,288 1,034,364 1,034,427 940,144 13.65%
  YoY % 97.87% -0.95% -0.00% -0.01% -0.01% 10.03% -
  Horiz. % 215.61% 108.96% 110.01% 110.01% 110.02% 110.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.04 % 1.61 % 5.03 % 4.99 % 5.10 % 8.55 % 10.11 % -5.85%
  YoY % 337.27% -67.99% 0.80% -2.16% -40.35% -15.43% -
  Horiz. % 69.63% 15.92% 49.75% 49.36% 50.45% 84.57% 100.00%
ROE 6.48 % 0.23 % 6.94 % 9.15 % 8.95 % 12.48 % 12.70 % -10.60%
  YoY % 2,717.39% -96.69% -24.15% 2.23% -28.29% -1.73% -
  Horiz. % 51.02% 1.81% 54.65% 72.05% 70.47% 98.27% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 412.99 845.63 1,025.70 1,084.03 971.22 827.11 657.54 -7.45%
  YoY % -51.16% -17.56% -5.38% 11.62% 17.42% 25.79% -
  Horiz. % 62.81% 128.61% 155.99% 164.86% 147.71% 125.79% 100.00%
EPS 18.20 1.29 39.47 46.29 40.29 59.03 57.17 -17.35%
  YoY % 1,310.85% -96.73% -14.73% 14.89% -31.75% 3.25% -
  Horiz. % 31.83% 2.26% 69.04% 80.97% 70.47% 103.25% 100.00%
DPS 14.35 20.00 26.00 30.00 32.50 36.27 39.00 -15.34%
  YoY % -28.25% -23.08% -13.33% -7.69% -10.39% -7.00% -
  Horiz. % 36.79% 51.28% 66.67% 76.92% 83.33% 93.00% 100.00%
NAPS 2.8100 5.5600 5.6900 5.0600 4.5000 4.7300 4.5000 -7.54%
  YoY % -49.46% -2.28% 12.45% 12.44% -4.86% 5.11% -
  Horiz. % 62.44% 123.56% 126.44% 112.44% 100.00% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 412.99 427.36 523.34 553.13 495.61 422.09 304.97 5.18%
  YoY % -3.36% -18.34% -5.39% 11.61% 17.42% 38.40% -
  Horiz. % 135.42% 140.13% 171.60% 181.37% 162.51% 138.40% 100.00%
EPS 18.20 0.65 20.14 23.62 20.56 30.12 26.52 -6.08%
  YoY % 2,700.00% -96.77% -14.73% 14.88% -31.74% 13.57% -
  Horiz. % 68.63% 2.45% 75.94% 89.06% 77.53% 113.57% 100.00%
DPS 14.35 10.11 13.27 15.30 16.58 18.51 18.03 -3.73%
  YoY % 41.94% -23.81% -13.27% -7.72% -10.43% 2.66% -
  Horiz. % 79.59% 56.07% 73.60% 84.86% 91.96% 102.66% 100.00%
NAPS 2.8100 2.8099 2.9032 2.5819 2.2963 2.4138 2.0871 5.08%
  YoY % 0.00% -3.21% 12.44% 12.44% -4.87% 15.65% -
  Horiz. % 134.64% 134.63% 139.10% 123.71% 110.02% 115.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.6700 4.3000 4.8200 5.6200 5.2000 5.2500 4.7900 -
P/RPS 0.65 0.51 0.47 0.52 0.54 0.63 0.73 -1.91%
  YoY % 27.45% 8.51% -9.62% -3.70% -14.29% -13.70% -
  Horiz. % 89.04% 69.86% 64.38% 71.23% 73.97% 86.30% 100.00%
P/EPS 14.67 333.70 12.21 12.14 12.91 8.89 8.38 9.77%
  YoY % -95.60% 2,633.01% 0.58% -5.96% 45.22% 6.09% -
  Horiz. % 175.06% 3,982.10% 145.70% 144.87% 154.06% 106.09% 100.00%
EY 6.82 0.30 8.19 8.24 7.75 11.24 11.94 -8.90%
  YoY % 2,173.33% -96.34% -0.61% 6.32% -31.05% -5.86% -
  Horiz. % 57.12% 2.51% 68.59% 69.01% 64.91% 94.14% 100.00%
DY 5.37 4.65 5.39 5.34 6.25 6.91 8.14 -6.69%
  YoY % 15.48% -13.73% 0.94% -14.56% -9.55% -15.11% -
  Horiz. % 65.97% 57.13% 66.22% 65.60% 76.78% 84.89% 100.00%
P/NAPS 0.95 0.77 0.85 1.11 1.16 1.11 1.06 -1.81%
  YoY % 23.38% -9.41% -23.42% -4.31% 4.50% 4.72% -
  Horiz. % 89.62% 72.64% 80.19% 104.72% 109.43% 104.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -
Price 2.8300 4.0800 4.6500 5.3600 4.7000 5.4100 4.8100 -
P/RPS 0.69 0.48 0.45 0.49 0.48 0.65 0.73 -0.93%
  YoY % 43.75% 6.67% -8.16% 2.08% -26.15% -10.96% -
  Horiz. % 94.52% 65.75% 61.64% 67.12% 65.75% 89.04% 100.00%
P/EPS 15.55 316.63 11.78 11.58 11.67 9.17 8.41 10.78%
  YoY % -95.09% 2,587.86% 1.73% -0.77% 27.26% 9.04% -
  Horiz. % 184.90% 3,764.92% 140.07% 137.69% 138.76% 109.04% 100.00%
EY 6.43 0.32 8.49 8.64 8.57 10.91 11.89 -9.73%
  YoY % 1,909.38% -96.23% -1.74% 0.82% -21.45% -8.24% -
  Horiz. % 54.08% 2.69% 71.40% 72.67% 72.08% 91.76% 100.00%
DY 5.07 4.90 5.59 5.60 6.91 6.70 8.11 -7.52%
  YoY % 3.47% -12.34% -0.18% -18.96% 3.13% -17.39% -
  Horiz. % 62.52% 60.42% 68.93% 69.05% 85.20% 82.61% 100.00%
P/NAPS 1.01 0.73 0.82 1.06 1.04 1.14 1.07 -0.96%
  YoY % 38.36% -10.98% -22.64% 1.92% -8.77% 6.54% -
  Horiz. % 94.39% 68.22% 76.64% 99.07% 97.20% 106.54% 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.
 


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
 
 

271  259  599  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 DGB 0.045-0.005 
 PDZ 0.175-0.015 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.025+0.005 
 MQTECH 0.075-0.005 
 TAWIN 0.150.00 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers