[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2012 [#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- -5.75%

YoY- -36.36%

Quarter Report

Boustead Q3-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	9,842,400	10,124,400	10,211,100	9,822,666	9,709,800	9,312,000	8,555,800	9.79%
YoY %	-2.79%	-0.85%	3.95%	1.16%	4.27%	8.84%	-	-
Horiz. %	115.04%	118.33%	119.35%	114.81%	113.49%	108.84%	100.00%	-
PBT	536,000	699,600	619,200	580,000	604,600	891,600	831,000	-25.36%
YoY %	-23.38%	12.98%	6.76%	-4.07%	-32.19%	7.29%	-	-
Horiz. %	64.50%	84.19%	74.51%	69.80%	72.76%	107.29%	100.00%	-
Tax	-118,400	-163,200	-101,500	-117,866	-115,200	-136,800	-99,100	12.60%
YoY %	27.45%	-60.79%	13.89%	-2.31%	15.79%	-38.04%	-	-
Horiz. %	119.48%	164.68%	102.42%	118.94%	116.25%	138.04%	100.00%	-
NP	417,600	536,400	517,700	462,133	489,400	754,800	731,900	-31.23%
YoY %	-22.15%	3.61%	12.02%	-5.57%	-35.16%	3.13%	-	-
Horiz. %	57.06%	73.29%	70.73%	63.14%	66.87%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,200	399,600	416,700	354,933	376,600	578,400	610,600	-34.72%
YoY %	-19.37%	-4.10%	17.40%	-5.75%	-34.89%	-5.27%	-	-
Horiz. %	52.77%	65.44%	68.24%	58.13%	61.68%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	23.33%	16.39%	20.32%	19.05%	15.34%	11.93%	-
YoY %	-5.32%	42.34%	-19.34%	6.67%	24.19%	28.58%	-	-
Horiz. %	185.16%	195.56%	137.38%	170.33%	159.68%	128.58%	100.00%	-
Total Cost	9,424,800	9,588,000	9,693,400	9,360,533	9,220,400	8,557,200	7,823,900	13.22%
YoY %	-1.70%	-1.09%	3.56%	1.52%	7.75%	9.37%	-	-
Horiz. %	120.46%	122.55%	123.89%	119.64%	117.85%	109.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,673,761	4,684,751	4,654,132	4,612,478	4,549,808	4,582,102	4,891,832	-2.99%
YoY %	-0.23%	0.66%	0.90%	1.38%	-0.70%	-6.33%	-	-
Horiz. %	95.54%	95.77%	95.14%	94.29%	93.01%	93.67%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	310,205	310,248	336,131	344,729	310,214	310,300	403,343	-16.07%
YoY %	-0.01%	-7.70%	-2.49%	11.13%	-0.03%	-23.07%	-	-
Horiz. %	76.91%	76.92%	83.34%	85.47%	76.91%	76.93%	100.00%	-
Div Payout %	96.28%	77.64%	80.67%	97.13%	82.37%	53.65%	66.06%	-
YoY %	24.01%	-3.76%	-16.95%	17.92%	53.53%	-18.79%	-	-
Horiz. %	145.75%	117.53%	122.12%	147.03%	124.69%	81.21%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	4,673,761	4,684,751	4,654,132	4,612,478	4,549,808	4,582,102	4,891,832	-2.99%
YoY %	-0.23%	0.66%	0.90%	1.38%	-0.70%	-6.33%	-	-
Horiz. %	95.54%	95.77%	95.14%	94.29%	93.01%	93.67%	100.00%	-
NOSH	1,034,017	1,034,161	1,034,251	1,034,188	1,034,047	1,034,334	1,034,214	-0.01%
YoY %	-0.01%	-0.01%	0.01%	0.01%	-0.03%	0.01%	-	-
Horiz. %	99.98%	99.99%	100.00%	100.00%	99.98%	100.01%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	4.24%	5.30%	5.07%	4.70%	5.04%	8.11%	8.55%	-
YoY %	-20.00%	4.54%	7.87%	-6.75%	-37.85%	-5.15%	-	-
Horiz. %	49.59%	61.99%	59.30%	54.97%	58.95%	94.85%	100.00%	-
ROE	6.89%	8.53%	8.95%	7.70%	8.28%	12.62%	12.48%	-
YoY %	-19.23%	-4.69%	16.23%	-7.00%	-34.39%	1.12%	-	-
Horiz. %	55.21%	68.35%	71.71%	61.70%	66.35%	101.12%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	951.86	979.00	987.29	949.80	939.01	900.29	827.28	9.81%
YoY %	-2.77%	-0.84%	3.95%	1.15%	4.30%	8.83%	-	-
Horiz. %	115.06%	118.34%	119.34%	114.81%	113.51%	108.83%	100.00%	-
EPS	31.16	38.64	40.29	34.32	36.42	55.92	59.04	-34.71%
YoY %	-19.36%	-4.10%	17.40%	-5.77%	-34.87%	-5.28%	-	-
Horiz. %	52.78%	65.45%	68.24%	58.13%	61.69%	94.72%	100.00%	-
DPS	30.00	30.00	32.50	33.33	30.00	30.00	39.00	-16.06%
YoY %	0.00%	-7.69%	-2.49%	11.10%	0.00%	-23.08%	-	-
Horiz. %	76.92%	76.92%	83.33%	85.46%	76.92%	76.92%	100.00%	-
NAPS	4.52	4.53	4.50	4.46	4.40	4.43	4.73	-2.98%
YoY %	-0.22%	0.67%	0.90%	1.36%	-0.68%	-6.34%	-	-
Horiz. %	95.56%	95.77%	95.14%	94.29%	93.02%	93.66%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,528
RPS	485.56	499.48	503.75	484.59	479.02	459.40	422.09	9.79%
YoY %	-2.79%	-0.85%	3.95%	1.16%	4.27%	8.84%	-	-
Horiz. %	115.04%	118.33%	119.35%	114.81%	113.49%	108.84%	100.00%	-
EPS	15.90	19.71	20.56	17.51	18.58	28.53	30.12	-34.70%
YoY %	-19.33%	-4.13%	17.42%	-5.76%	-34.88%	-5.28%	-	-
Horiz. %	52.79%	65.44%	68.26%	58.13%	61.69%	94.72%	100.00%	-
DPS	15.30	15.31	16.58	17.01	15.30	15.31	19.90	-16.08%
YoY %	-0.07%	-7.66%	-2.53%	11.18%	-0.07%	-23.07%	-	-
Horiz. %	76.88%	76.93%	83.32%	85.48%	76.88%	76.93%	100.00%	-
NAPS	2.3058	2.3112	2.2961	2.2755	2.2446	2.2605	2.4133	-2.99%
YoY %	-0.23%	0.66%	0.91%	1.38%	-0.70%	-6.33%	-	-
Horiz. %	95.55%	95.77%	95.14%	94.29%	93.01%	93.67%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	5.24	5.13	5.20	5.20	5.32	5.43	5.25	-
P/RPS	0.55	0.52	0.53	0.55	0.57	0.60	0.63	-8.66%
YoY %	5.77%	-1.89%	-3.64%	-3.51%	-5.00%	-4.76%	-	-
Horiz. %	87.30%	82.54%	84.13%	87.30%	90.48%	95.24%	100.00%	-
P/EPS	16.82	13.28	12.91	15.15	14.61	9.71	8.89	53.03%
YoY %	26.66%	2.87%	-14.79%	3.70%	50.46%	9.22%	-	-
Horiz. %	189.20%	149.38%	145.22%	170.42%	164.34%	109.22%	100.00%	-
EY	5.95	7.53	7.75	6.60	6.85	10.30	11.25	-34.62%
YoY %	-20.98%	-2.84%	17.42%	-3.65%	-33.50%	-8.44%	-	-
Horiz. %	52.89%	66.93%	68.89%	58.67%	60.89%	91.56%	100.00%	-
DY	5.73	5.85	6.25	6.41	5.64	5.52	7.43	-15.91%
YoY %	-2.05%	-6.40%	-2.50%	13.65%	2.17%	-25.71%	-	-
Horiz. %	77.12%	78.73%	84.12%	86.27%	75.91%	74.29%	100.00%	-
P/NAPS	1.16	1.13	1.16	1.17	1.21	1.23	1.11	2.98%
YoY %	2.65%	-2.59%	-0.85%	-3.31%	-1.63%	10.81%	-	-
Horiz. %	104.50%	101.80%	104.50%	105.41%	109.01%	110.81%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	22/05/13	25/02/13	20/11/12	22/08/12	28/05/12	27/02/12	-
Price	5.24	5.39	4.70	4.99	5.43	5.08	5.41	-
P/RPS	0.55	0.55	0.48	0.53	0.58	0.56	0.65	-10.54%
YoY %	0.00%	14.58%	-9.43%	-8.62%	3.57%	-13.85%	-	-
Horiz. %	84.62%	84.62%	73.85%	81.54%	89.23%	86.15%	100.00%	-
P/EPS	16.82	13.95	11.67	14.54	14.91	9.08	9.16	50.00%
YoY %	20.57%	19.54%	-19.74%	-2.48%	64.21%	-0.87%	-	-
Horiz. %	183.62%	152.29%	127.40%	158.73%	162.77%	99.13%	100.00%	-
EY	5.95	7.17	8.57	6.88	6.71	11.01	10.91	-33.27%
YoY %	-17.02%	-16.34%	24.56%	2.53%	-39.06%	0.92%	-	-
Horiz. %	54.54%	65.72%	78.55%	63.06%	61.50%	100.92%	100.00%	-
DY	5.73	5.57	6.91	6.68	5.52	5.91	7.21	-14.21%
YoY %	2.87%	-19.39%	3.44%	21.01%	-6.60%	-18.03%	-	-
Horiz. %	79.47%	77.25%	95.84%	92.65%	76.56%	81.97%	100.00%	-
P/NAPS	1.16	1.19	1.04	1.12	1.23	1.15	1.14	1.16%
YoY %	-2.52%	14.42%	-7.14%	-8.94%	6.96%	0.88%	-	-
Horiz. %	101.75%	104.39%	91.23%	98.25%	107.89%	100.88%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

406

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

PBBANK

PUBLIC BANK BHD

240

CAPITALA

CAPITAL A BERHAD

239

TOPGLOV

TOP GLOVE CORPORATION BHD

207

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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