[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos