[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 7.01%

YoY- -2.85%

Quarter Report

Boustead Q3-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Annualized Quarter Result
Revenue	10,176,000	9,999,200	11,212,000	10,162,266	9,842,400	10,124,400	10,211,100	-0.22%
YoY %	1.77%	-10.82%	10.33%	3.25%	-2.79%	-0.85%	-	-
Horiz. %	99.66%	97.92%	109.80%	99.52%	96.39%	99.15%	100.00%	-
PBT	486,400	533,200	707,700	569,600	536,000	699,600	619,200	-14.90%
YoY %	-8.78%	-24.66%	24.25%	6.27%	-23.38%	12.98%	-	-
Horiz. %	78.55%	86.11%	114.29%	91.99%	86.56%	112.98%	100.00%	-
Tax	-168,200	-167,600	-147,900	-127,333	-118,400	-163,200	-101,500	40.16%
YoY %	-0.36%	-13.32%	-16.15%	-7.54%	27.45%	-60.79%	-	-
Horiz. %	165.71%	165.12%	145.71%	125.45%	116.65%	160.79%	100.00%	-
NP	318,200	365,600	559,800	442,266	417,600	536,400	517,700	-27.77%
YoY %	-12.96%	-34.69%	26.58%	5.91%	-22.15%	3.61%	-	-
Horiz. %	61.46%	70.62%	108.13%	85.43%	80.66%	103.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	224,000	266,800	478,800	344,800	322,200	399,600	416,700	-33.96%
YoY %	-16.04%	-44.28%	38.86%	7.01%	-19.37%	-4.10%	-	-
Horiz. %	53.76%	64.03%	114.90%	82.75%	77.32%	95.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.58%	31.43%	20.90%	22.35%	22.09%	23.33%	16.39%	-
YoY %	10.02%	50.38%	-6.49%	1.18%	-5.32%	42.34%	-	-
Horiz. %	210.98%	191.76%	127.52%	136.36%	134.78%	142.34%	100.00%	-
Total Cost	9,857,800	9,633,600	10,652,200	9,720,000	9,424,800	9,588,000	9,693,400	1.13%
YoY %	2.33%	-9.56%	9.59%	3.13%	-1.70%	-1.09%	-	-
Horiz. %	101.70%	99.38%	109.89%	100.27%	97.23%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,439,704	5,222,248	5,232,673	4,745,997	4,673,761	4,684,751	4,654,132	10.98%
YoY %	4.16%	-0.20%	10.25%	1.55%	-0.23%	0.66%	-	-
Horiz. %	116.88%	112.21%	112.43%	101.97%	100.42%	100.66%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	310,249	310,232	310,237	310,195	310,205	310,248	336,131	-5.21%
YoY %	0.01%	-0.00%	0.01%	-0.00%	-0.01%	-7.70%	-	-
Horiz. %	92.30%	92.29%	92.30%	92.28%	92.29%	92.30%	100.00%	-
Div Payout %	138.50%	116.28%	64.79%	89.96%	96.28%	77.64%	80.67%	-
YoY %	19.11%	79.47%	-27.98%	-6.56%	24.01%	-3.76%	-	-
Horiz. %	171.69%	144.14%	80.31%	111.52%	119.35%	96.24%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	5,439,704	5,222,248	5,232,673	4,745,997	4,673,761	4,684,751	4,654,132	10.98%
YoY %	4.16%	-0.20%	10.25%	1.55%	-0.23%	0.66%	-	-
Horiz. %	116.88%	112.21%	112.43%	101.97%	100.42%	100.66%	100.00%	-
NOSH	1,034,164	1,034,108	1,034,288	1,033,986	1,034,017	1,034,161	1,034,251	-0.00%
YoY %	0.01%	-0.02%	0.03%	-0.00%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	100.00%	99.97%	99.98%	99.99%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	3.13%	3.66%	4.99%	4.35%	4.24%	5.30%	5.07%	-
YoY %	-14.48%	-26.65%	14.71%	2.59%	-20.00%	4.54%	-	-
Horiz. %	61.74%	72.19%	98.42%	85.80%	83.63%	104.54%	100.00%	-
ROE	4.12%	5.11%	9.15%	7.27%	6.89%	8.53%	8.95%	-
YoY %	-19.37%	-44.15%	25.86%	5.52%	-19.23%	-4.69%	-	-
Horiz. %	46.03%	57.09%	102.23%	81.23%	76.98%	95.31%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	983.98	966.94	1,084.20	982.82	951.86	979.00	987.29	-0.22%
YoY %	1.76%	-10.82%	10.32%	3.25%	-2.77%	-0.84%	-	-
Horiz. %	99.66%	97.94%	109.82%	99.55%	96.41%	99.16%	100.00%	-
EPS	21.66	25.80	46.30	33.35	31.16	38.64	40.29	-33.95%
YoY %	-16.05%	-44.28%	38.83%	7.03%	-19.36%	-4.10%	-	-
Horiz. %	53.76%	64.04%	114.92%	82.77%	77.34%	95.90%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	30.00	32.50	-5.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-7.69%	-	-
Horiz. %	92.31%	92.31%	92.31%	92.31%	92.31%	92.31%	100.00%	-
NAPS	5.26	5.05	5.06	4.59	4.52	4.53	4.50	10.99%
YoY %	4.16%	-0.20%	10.24%	1.55%	-0.22%	0.67%	-	-
Horiz. %	116.89%	112.22%	112.44%	102.00%	100.44%	100.67%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,033,934
RPS	502.02	493.30	553.13	501.35	485.56	499.48	503.75	-0.22%
YoY %	1.77%	-10.82%	10.33%	3.25%	-2.79%	-0.85%	-	-
Horiz. %	99.66%	97.93%	109.80%	99.52%	96.39%	99.15%	100.00%	-
EPS	11.05	13.16	23.62	17.01	15.90	19.71	20.56	-33.97%
YoY %	-16.03%	-44.28%	38.86%	6.98%	-19.33%	-4.13%	-	-
Horiz. %	53.75%	64.01%	114.88%	82.73%	77.33%	95.87%	100.00%	-
DPS	15.31	15.31	15.31	15.30	15.30	15.31	16.58	-5.18%
YoY %	0.00%	0.00%	0.07%	0.00%	-0.07%	-7.66%	-	-
Horiz. %	92.34%	92.34%	92.34%	92.28%	92.28%	92.34%	100.00%	-
NAPS	2.6836	2.5763	2.5815	2.3414	2.3058	2.3112	2.2961	10.98%
YoY %	4.16%	-0.20%	10.25%	1.54%	-0.23%	0.66%	-	-
Horiz. %	116.88%	112.20%	112.43%	101.97%	100.42%	100.66%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	5.17	5.42	5.62	5.19	5.24	5.13	5.20	-
P/RPS	0.53	0.56	0.52	0.53	0.55	0.52	0.53	0.00%
YoY %	-5.36%	7.69%	-1.89%	-3.64%	5.77%	-1.89%	-	-
Horiz. %	100.00%	105.66%	98.11%	100.00%	103.77%	98.11%	100.00%	-
P/EPS	23.87	21.01	12.14	15.56	16.82	13.28	12.91	50.81%
YoY %	13.61%	73.06%	-21.98%	-7.49%	26.66%	2.87%	-	-
Horiz. %	184.90%	162.74%	94.04%	120.53%	130.29%	102.87%	100.00%	-
EY	4.19	4.76	8.24	6.43	5.95	7.53	7.75	-33.70%
YoY %	-11.97%	-42.23%	28.15%	8.07%	-20.98%	-2.84%	-	-
Horiz. %	54.06%	61.42%	106.32%	82.97%	76.77%	97.16%	100.00%	-
DY	5.80	5.54	5.34	5.78	5.73	5.85	6.25	-4.87%
YoY %	4.69%	3.75%	-7.61%	0.87%	-2.05%	-6.40%	-	-
Horiz. %	92.80%	88.64%	85.44%	92.48%	91.68%	93.60%	100.00%	-
P/NAPS	0.98	1.07	1.11	1.13	1.16	1.13	1.16	-10.66%
YoY %	-8.41%	-3.60%	-1.77%	-2.59%	2.65%	-2.59%	-	-
Horiz. %	84.48%	92.24%	95.69%	97.41%	100.00%	97.41%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	26/05/14	27/02/14	29/11/13	21/08/13	22/05/13	25/02/13	-
Price	5.13	5.36	5.36	5.35	5.24	5.39	4.70	-
P/RPS	0.52	0.55	0.49	0.54	0.55	0.55	0.48	5.49%
YoY %	-5.45%	12.24%	-9.26%	-1.82%	0.00%	14.58%	-	-
Horiz. %	108.33%	114.58%	102.08%	112.50%	114.58%	114.58%	100.00%	-
P/EPS	23.68	20.78	11.58	16.04	16.82	13.95	11.67	60.48%
YoY %	13.96%	79.45%	-27.81%	-4.64%	20.57%	19.54%	-	-
Horiz. %	202.91%	178.06%	99.23%	137.45%	144.13%	119.54%	100.00%	-
EY	4.22	4.81	8.64	6.23	5.95	7.17	8.57	-37.72%
YoY %	-12.27%	-44.33%	38.68%	4.71%	-17.02%	-16.34%	-	-
Horiz. %	49.24%	56.13%	100.82%	72.70%	69.43%	83.66%	100.00%	-
DY	5.85	5.60	5.60	5.61	5.73	5.57	6.91	-10.53%
YoY %	4.46%	0.00%	-0.18%	-2.09%	2.87%	-19.39%	-	-
Horiz. %	84.66%	81.04%	81.04%	81.19%	82.92%	80.61%	100.00%	-
P/NAPS	0.98	1.06	1.06	1.17	1.16	1.19	1.04	-3.89%
YoY %	-7.55%	0.00%	-9.40%	0.86%	-2.52%	14.42%	-	-
Horiz. %	94.23%	101.92%	101.92%	112.50%	111.54%	114.42%	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