[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -19.37%

YoY- -14.45%

Quarter Report

Boustead Q2-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Annualized Quarter Result
Revenue	9,999,200	11,212,000	10,162,266	9,842,400	10,124,400	10,211,100	9,822,666	1.19%
YoY %	-10.82%	10.33%	3.25%	-2.79%	-0.85%	3.95%	-	-
Horiz. %	101.80%	114.14%	103.46%	100.20%	103.07%	103.95%	100.00%	-
PBT	533,200	707,700	569,600	536,000	699,600	619,200	580,000	-5.45%
YoY %	-24.66%	24.25%	6.27%	-23.38%	12.98%	6.76%	-	-
Horiz. %	91.93%	122.02%	98.21%	92.41%	120.62%	106.76%	100.00%	-
Tax	-167,600	-147,900	-127,333	-118,400	-163,200	-101,500	-117,866	26.47%
YoY %	-13.32%	-16.15%	-7.54%	27.45%	-60.79%	13.89%	-	-
Horiz. %	142.20%	125.48%	108.03%	100.45%	138.46%	86.11%	100.00%	-
NP	365,600	559,800	442,266	417,600	536,400	517,700	462,133	-14.47%
YoY %	-34.69%	26.58%	5.91%	-22.15%	3.61%	12.02%	-	-
Horiz. %	79.11%	121.13%	95.70%	90.36%	116.07%	112.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	266,800	478,800	344,800	322,200	399,600	416,700	354,933	-17.34%
YoY %	-44.28%	38.86%	7.01%	-19.37%	-4.10%	17.40%	-	-
Horiz. %	75.17%	134.90%	97.15%	90.78%	112.58%	117.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	20.90%	22.35%	22.09%	23.33%	16.39%	20.32%	-
YoY %	50.38%	-6.49%	1.18%	-5.32%	42.34%	-19.34%	-	-
Horiz. %	154.68%	102.85%	109.99%	108.71%	114.81%	80.66%	100.00%	-
Total Cost	9,633,600	10,652,200	9,720,000	9,424,800	9,588,000	9,693,400	9,360,533	1.93%
YoY %	-9.56%	9.59%	3.13%	-1.70%	-1.09%	3.56%	-	-
Horiz. %	102.92%	113.80%	103.84%	100.69%	102.43%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,222,248	5,232,673	4,745,997	4,673,761	4,684,751	4,654,132	4,612,478	8.63%
YoY %	-0.20%	10.25%	1.55%	-0.23%	0.66%	0.90%	-	-
Horiz. %	113.22%	113.45%	102.89%	101.33%	101.57%	100.90%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	310,232	310,237	310,195	310,205	310,248	336,131	344,729	-6.79%
YoY %	-0.00%	0.01%	-0.00%	-0.01%	-7.70%	-2.49%	-	-
Horiz. %	89.99%	89.99%	89.98%	89.99%	90.00%	97.51%	100.00%	-
Div Payout %	116.28%	64.79%	89.96%	96.28%	77.64%	80.67%	97.13%	-
YoY %	79.47%	-27.98%	-6.56%	24.01%	-3.76%	-16.95%	-	-
Horiz. %	119.72%	66.70%	92.62%	99.12%	79.93%	83.05%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	5,222,248	5,232,673	4,745,997	4,673,761	4,684,751	4,654,132	4,612,478	8.63%
YoY %	-0.20%	10.25%	1.55%	-0.23%	0.66%	0.90%	-	-
Horiz. %	113.22%	113.45%	102.89%	101.33%	101.57%	100.90%	100.00%	-
NOSH	1,034,108	1,034,288	1,033,986	1,034,017	1,034,161	1,034,251	1,034,188	-0.00%
YoY %	-0.02%	0.03%	-0.00%	-0.01%	-0.01%	0.01%	-	-
Horiz. %	99.99%	100.01%	99.98%	99.98%	100.00%	100.01%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	3.66%	4.99%	4.35%	4.24%	5.30%	5.07%	4.70%	-
YoY %	-26.65%	14.71%	2.59%	-20.00%	4.54%	7.87%	-	-
Horiz. %	77.87%	106.17%	92.55%	90.21%	112.77%	107.87%	100.00%	-
ROE	5.11%	9.15%	7.27%	6.89%	8.53%	8.95%	7.70%	-
YoY %	-44.15%	25.86%	5.52%	-19.23%	-4.69%	16.23%	-	-
Horiz. %	66.36%	118.83%	94.42%	89.48%	110.78%	116.23%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	966.94	1,084.20	982.82	951.86	979.00	987.29	949.80	1.20%
YoY %	-10.82%	10.32%	3.25%	-2.77%	-0.84%	3.95%	-	-
Horiz. %	101.80%	114.15%	103.48%	100.22%	103.07%	103.95%	100.00%	-
EPS	25.80	46.30	33.35	31.16	38.64	40.29	34.32	-17.33%
YoY %	-44.28%	38.83%	7.03%	-19.36%	-4.10%	17.40%	-	-
Horiz. %	75.17%	134.91%	97.17%	90.79%	112.59%	117.40%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	32.50	33.33	-6.78%
YoY %	0.00%	0.00%	0.00%	0.00%	-7.69%	-2.49%	-	-
Horiz. %	90.01%	90.01%	90.01%	90.01%	90.01%	97.51%	100.00%	-
NAPS	5.05	5.06	4.59	4.52	4.53	4.50	4.46	8.64%
YoY %	-0.20%	10.24%	1.55%	-0.22%	0.67%	0.90%	-	-
Horiz. %	113.23%	113.45%	102.91%	101.35%	101.57%	100.90%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,033,783
RPS	493.30	553.13	501.35	485.56	499.48	503.75	484.59	1.19%
YoY %	-10.82%	10.33%	3.25%	-2.79%	-0.85%	3.95%	-	-
Horiz. %	101.80%	114.14%	103.46%	100.20%	103.07%	103.95%	100.00%	-
EPS	13.16	23.62	17.01	15.90	19.71	20.56	17.51	-17.35%
YoY %	-44.28%	38.86%	6.98%	-19.33%	-4.13%	17.42%	-	-
Horiz. %	75.16%	134.89%	97.14%	90.81%	112.56%	117.42%	100.00%	-
DPS	15.31	15.31	15.30	15.30	15.31	16.58	17.01	-6.78%
YoY %	0.00%	0.07%	0.00%	-0.07%	-7.66%	-2.53%	-	-
Horiz. %	90.01%	90.01%	89.95%	89.95%	90.01%	97.47%	100.00%	-
NAPS	2.5763	2.5815	2.3414	2.3058	2.3112	2.2961	2.2755	8.63%
YoY %	-0.20%	10.25%	1.54%	-0.23%	0.66%	0.91%	-	-
Horiz. %	113.22%	113.45%	102.90%	101.33%	101.57%	100.91%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	5.42	5.62	5.19	5.24	5.13	5.20	5.20	-
P/RPS	0.56	0.52	0.53	0.55	0.52	0.53	0.55	1.20%
YoY %	7.69%	-1.89%	-3.64%	5.77%	-1.89%	-3.64%	-	-
Horiz. %	101.82%	94.55%	96.36%	100.00%	94.55%	96.36%	100.00%	-
P/EPS	21.01	12.14	15.56	16.82	13.28	12.91	15.15	24.38%
YoY %	73.06%	-21.98%	-7.49%	26.66%	2.87%	-14.79%	-	-
Horiz. %	138.68%	80.13%	102.71%	111.02%	87.66%	85.21%	100.00%	-
EY	4.76	8.24	6.43	5.95	7.53	7.75	6.60	-19.59%
YoY %	-42.23%	28.15%	8.07%	-20.98%	-2.84%	17.42%	-	-
Horiz. %	72.12%	124.85%	97.42%	90.15%	114.09%	117.42%	100.00%	-
DY	5.54	5.34	5.78	5.73	5.85	6.25	6.41	-9.27%
YoY %	3.75%	-7.61%	0.87%	-2.05%	-6.40%	-2.50%	-	-
Horiz. %	86.43%	83.31%	90.17%	89.39%	91.26%	97.50%	100.00%	-
P/NAPS	1.07	1.11	1.13	1.16	1.13	1.16	1.17	-5.78%
YoY %	-3.60%	-1.77%	-2.59%	2.65%	-2.59%	-0.85%	-	-
Horiz. %	91.45%	94.87%	96.58%	99.15%	96.58%	99.15%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/05/14	27/02/14	29/11/13	21/08/13	22/05/13	25/02/13	20/11/12	-
Price	5.36	5.36	5.35	5.24	5.39	4.70	4.99	-
P/RPS	0.55	0.49	0.54	0.55	0.55	0.48	0.53	2.50%
YoY %	12.24%	-9.26%	-1.82%	0.00%	14.58%	-9.43%	-	-
Horiz. %	103.77%	92.45%	101.89%	103.77%	103.77%	90.57%	100.00%	-
P/EPS	20.78	11.58	16.04	16.82	13.95	11.67	14.54	26.90%
YoY %	79.45%	-27.81%	-4.64%	20.57%	19.54%	-19.74%	-	-
Horiz. %	142.92%	79.64%	110.32%	115.68%	95.94%	80.26%	100.00%	-
EY	4.81	8.64	6.23	5.95	7.17	8.57	6.88	-21.24%
YoY %	-44.33%	38.68%	4.71%	-17.02%	-16.34%	24.56%	-	-
Horiz. %	69.91%	125.58%	90.55%	86.48%	104.22%	124.56%	100.00%	-
DY	5.60	5.60	5.61	5.73	5.57	6.91	6.68	-11.10%
YoY %	0.00%	-0.18%	-2.09%	2.87%	-19.39%	3.44%	-	-
Horiz. %	83.83%	83.83%	83.98%	85.78%	83.38%	103.44%	100.00%	-
P/NAPS	1.06	1.06	1.17	1.16	1.19	1.04	1.12	-3.60%
YoY %	0.00%	-9.40%	0.86%	-2.52%	14.42%	-7.14%	-	-
Horiz. %	94.64%	94.64%	104.46%	103.57%	106.25%	92.86%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

439

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

335

YTL

YTL CORPORATION BHD

295

CAPITALA

CAPITAL A BERHAD

257

MAYBANK

MALAYAN BANKING BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

215

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More