Highlights

[BSTEAD] YoY TTM Result on 2014-12-31 [#4]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     23.92%    YoY -     -14.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 10,020,100 8,371,300 8,662,500 10,608,200 11,212,000 10,046,000 8,555,800 2.67%
  YoY % 19.70% -3.36% -18.34% -5.39% 11.61% 17.42% -
  Horiz. % 117.11% 97.84% 101.25% 123.99% 131.05% 117.42% 100.00%
PBT 1,117,000 759,000 269,200 685,700 707,700 608,400 831,000 5.05%
  YoY % 47.17% 181.95% -60.74% -3.11% 16.32% -26.79% -
  Horiz. % 134.42% 91.34% 32.39% 82.52% 85.16% 73.21% 100.00%
Tax -193,700 -169,900 -129,800 -152,400 -147,900 -96,500 -99,100 11.81%
  YoY % -14.01% -30.89% 14.83% -3.04% -53.26% 2.62% -
  Horiz. % 195.46% 171.44% 130.98% 153.78% 149.24% 97.38% 100.00%
NP 923,300 589,100 139,400 533,300 559,800 511,900 731,900 3.94%
  YoY % 56.73% 322.60% -73.86% -4.73% 9.36% -30.06% -
  Horiz. % 126.15% 80.49% 19.05% 72.87% 76.49% 69.94% 100.00%
NP to SH 462,000 369,000 13,200 408,200 478,800 416,700 610,600 -4.54%
  YoY % 25.20% 2,695.45% -96.77% -14.75% 14.90% -31.76% -
  Horiz. % 75.66% 60.43% 2.16% 66.85% 78.41% 68.24% 100.00%
Tax Rate 17.34 % 22.38 % 48.22 % 22.23 % 20.90 % 15.86 % 11.93 % 6.42%
  YoY % -22.52% -53.59% 116.91% 6.36% 31.78% 32.94% -
  Horiz. % 145.35% 187.59% 404.19% 186.34% 175.19% 132.94% 100.00%
Total Cost 9,096,800 7,782,200 8,523,100 10,074,900 10,652,200 9,534,100 7,823,900 2.54%
  YoY % 16.89% -8.69% -15.40% -5.42% 11.73% 21.86% -
  Horiz. % 116.27% 99.47% 108.94% 128.77% 136.15% 121.86% 100.00%
Net Worth 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 3.22%
  YoY % 3.91% 0.00% -3.22% 12.45% 12.44% -4.87% -
  Horiz. % 120.97% 116.41% 116.41% 120.27% 106.96% 95.13% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 222,970 290,782 204,830 268,884 310,212 336,087 375,164 -8.30%
  YoY % -23.32% 41.96% -23.82% -13.32% -7.70% -10.42% -
  Horiz. % 59.43% 77.51% 54.60% 71.67% 82.69% 89.58% 100.00%
Div Payout % 48.26 % 78.80 % 1,551.74 % 65.87 % 64.79 % 80.65 % 61.44 % -3.94%
  YoY % -38.76% -94.92% 2,255.76% 1.67% -19.67% 31.27% -
  Horiz. % 78.55% 128.26% 2,525.62% 107.21% 105.45% 131.27% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,918,840 5,695,869 5,695,609 5,884,849 5,233,499 4,654,639 4,892,840 3.22%
  YoY % 3.91% 0.00% -3.22% 12.45% 12.44% -4.87% -
  Horiz. % 120.97% 116.41% 116.41% 120.27% 106.96% 95.13% 100.00%
NOSH 2,027,000 2,027,000 1,024,390 1,034,244 1,034,288 1,034,364 1,034,427 11.85%
  YoY % 0.00% 97.87% -0.95% -0.00% -0.01% -0.01% -
  Horiz. % 195.95% 195.95% 99.03% 99.98% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.21 % 7.04 % 1.61 % 5.03 % 4.99 % 5.10 % 8.55 % 1.25%
  YoY % 30.82% 337.27% -67.99% 0.80% -2.16% -40.35% -
  Horiz. % 107.72% 82.34% 18.83% 58.83% 58.36% 59.65% 100.00%
ROE 7.81 % 6.48 % 0.23 % 6.94 % 9.15 % 8.95 % 12.48 % -7.51%
  YoY % 20.52% 2,717.39% -96.69% -24.15% 2.23% -28.29% -
  Horiz. % 62.58% 51.92% 1.84% 55.61% 73.32% 71.71% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 494.33 412.99 845.63 1,025.70 1,084.03 971.22 827.11 -8.21%
  YoY % 19.70% -51.16% -17.56% -5.38% 11.62% 17.42% -
  Horiz. % 59.77% 49.93% 102.24% 124.01% 131.06% 117.42% 100.00%
EPS 22.79 18.20 1.29 39.47 46.29 40.29 59.03 -14.66%
  YoY % 25.22% 1,310.85% -96.73% -14.73% 14.89% -31.75% -
  Horiz. % 38.61% 30.83% 2.19% 66.86% 78.42% 68.25% 100.00%
DPS 11.00 14.35 20.00 26.00 30.00 32.50 36.27 -18.02%
  YoY % -23.34% -28.25% -23.08% -13.33% -7.69% -10.39% -
  Horiz. % 30.33% 39.56% 55.14% 71.68% 82.71% 89.61% 100.00%
NAPS 2.9200 2.8100 5.5600 5.6900 5.0600 4.5000 4.7300 -7.72%
  YoY % 3.91% -49.46% -2.28% 12.45% 12.44% -4.86% -
  Horiz. % 61.73% 59.41% 117.55% 120.30% 106.98% 95.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 494.33 412.99 427.36 523.34 553.13 495.61 422.09 2.67%
  YoY % 19.70% -3.36% -18.34% -5.39% 11.61% 17.42% -
  Horiz. % 117.11% 97.84% 101.25% 123.99% 131.05% 117.42% 100.00%
EPS 22.79 18.20 0.65 20.14 23.62 20.56 30.12 -4.54%
  YoY % 25.22% 2,700.00% -96.77% -14.73% 14.88% -31.74% -
  Horiz. % 75.66% 60.42% 2.16% 66.87% 78.42% 68.26% 100.00%
DPS 11.00 14.35 10.11 13.27 15.30 16.58 18.51 -8.30%
  YoY % -23.34% 41.94% -23.81% -13.27% -7.72% -10.43% -
  Horiz. % 59.43% 77.53% 54.62% 71.69% 82.66% 89.57% 100.00%
NAPS 2.9200 2.8100 2.8099 2.9032 2.5819 2.2963 2.4138 3.22%
  YoY % 3.91% 0.00% -3.21% 12.44% 12.44% -4.87% -
  Horiz. % 120.97% 116.41% 116.41% 120.28% 106.96% 95.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.8900 2.6700 4.3000 4.8200 5.6200 5.2000 5.2500 -
P/RPS 0.58 0.65 0.51 0.47 0.52 0.54 0.63 -1.37%
  YoY % -10.77% 27.45% 8.51% -9.62% -3.70% -14.29% -
  Horiz. % 92.06% 103.17% 80.95% 74.60% 82.54% 85.71% 100.00%
P/EPS 12.68 14.67 333.70 12.21 12.14 12.91 8.89 6.09%
  YoY % -13.57% -95.60% 2,633.01% 0.58% -5.96% 45.22% -
  Horiz. % 142.63% 165.02% 3,753.66% 137.35% 136.56% 145.22% 100.00%
EY 7.89 6.82 0.30 8.19 8.24 7.75 11.24 -5.72%
  YoY % 15.69% 2,173.33% -96.34% -0.61% 6.32% -31.05% -
  Horiz. % 70.20% 60.68% 2.67% 72.86% 73.31% 68.95% 100.00%
DY 3.81 5.37 4.65 5.39 5.34 6.25 6.91 -9.44%
  YoY % -29.05% 15.48% -13.73% 0.94% -14.56% -9.55% -
  Horiz. % 55.14% 77.71% 67.29% 78.00% 77.28% 90.45% 100.00%
P/NAPS 0.99 0.95 0.77 0.85 1.11 1.16 1.11 -1.89%
  YoY % 4.21% 23.38% -9.41% -23.42% -4.31% 4.50% -
  Horiz. % 89.19% 85.59% 69.37% 76.58% 100.00% 104.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 -
Price 2.7800 2.8300 4.0800 4.6500 5.3600 4.7000 5.4100 -
P/RPS 0.56 0.69 0.48 0.45 0.49 0.48 0.65 -2.45%
  YoY % -18.84% 43.75% 6.67% -8.16% 2.08% -26.15% -
  Horiz. % 86.15% 106.15% 73.85% 69.23% 75.38% 73.85% 100.00%
P/EPS 12.20 15.55 316.63 11.78 11.58 11.67 9.17 4.87%
  YoY % -21.54% -95.09% 2,587.86% 1.73% -0.77% 27.26% -
  Horiz. % 133.04% 169.57% 3,452.89% 128.46% 126.28% 127.26% 100.00%
EY 8.20 6.43 0.32 8.49 8.64 8.57 10.91 -4.64%
  YoY % 27.53% 1,909.38% -96.23% -1.74% 0.82% -21.45% -
  Horiz. % 75.16% 58.94% 2.93% 77.82% 79.19% 78.55% 100.00%
DY 3.96 5.07 4.90 5.59 5.60 6.91 6.70 -8.38%
  YoY % -21.89% 3.47% -12.34% -0.18% -18.96% 3.13% -
  Horiz. % 59.10% 75.67% 73.13% 83.43% 83.58% 103.13% 100.00%
P/NAPS 0.95 1.01 0.73 0.82 1.06 1.04 1.14 -2.99%
  YoY % -5.94% 38.36% -10.98% -22.64% 1.92% -8.77% -
  Horiz. % 83.33% 88.60% 64.04% 71.93% 92.98% 91.23% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

246  283  576  1116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 FINTEC 0.11+0.02 
 MQTECH 0.095+0.005 
 DGB 0.055+0.005 
 PDZ 0.21+0.005 
 AIRASIA 0.74+0.035 
 EDUSPEC 0.025+0.005 
 LUSTER 0.135+0.01 
 AT 0.100.00 
 IRIS 0.275-0.015 

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