[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -35.0%

YoY- -57.77%

Quarter Report

Boustead Q3-Y2014.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	8,199,800	7,569,200	10,608,200	10,376,400	10,176,000	9,999,200	11,212,000	-18.87%
YoY %	8.33%	-28.65%	2.23%	1.97%	1.77%	-10.82%	-	-
Horiz. %	73.13%	67.51%	94.61%	92.55%	90.76%	89.18%	100.00%	-
PBT	305,600	278,000	685,700	439,066	486,400	533,200	707,700	-42.95%
YoY %	9.93%	-59.46%	56.17%	-9.73%	-8.78%	-24.66%	-	-
Horiz. %	43.18%	39.28%	96.89%	62.04%	68.73%	75.34%	100.00%	-
Tax	-117,800	-105,600	-152,400	-160,000	-168,200	-167,600	-147,900	-14.11%
YoY %	-11.55%	30.71%	4.75%	4.88%	-0.36%	-13.32%	-	-
Horiz. %	79.65%	71.40%	103.04%	108.18%	113.73%	113.32%	100.00%	-
NP	187,800	172,400	533,300	279,066	318,200	365,600	559,800	-51.81%
YoY %	8.93%	-67.67%	91.10%	-12.30%	-12.96%	-34.69%	-	-
Horiz. %	33.55%	30.80%	95.27%	49.85%	56.84%	65.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,000	400	408,200	145,600	224,000	266,800	478,800	-94.64%
YoY %	1,400.00%	-99.90%	180.36%	-35.00%	-16.04%	-44.28%	-	-
Horiz. %	1.25%	0.08%	85.25%	30.41%	46.78%	55.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.55%	37.99%	22.23%	36.44%	34.58%	31.43%	20.90%	-
YoY %	1.47%	70.90%	-39.00%	5.38%	10.02%	50.38%	-	-
Horiz. %	184.45%	181.77%	106.36%	174.35%	165.45%	150.38%	100.00%	-
Total Cost	8,012,000	7,396,800	10,074,900	10,097,333	9,857,800	9,633,600	10,652,200	-17.33%
YoY %	8.32%	-26.58%	-0.22%	2.43%	2.33%	-9.56%	-	-
Horiz. %	75.21%	69.44%	94.58%	94.79%	92.54%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,855,172	5,659,999	5,884,616	5,604,772	5,439,704	5,222,248	5,232,673	7.80%
YoY %	3.45%	-3.82%	4.99%	3.03%	4.16%	-0.20%	-	-
Horiz. %	111.90%	108.17%	112.46%	107.11%	103.96%	99.80%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	206,896	200,000	268,892	289,545	310,249	310,232	310,237	-23.72%
YoY %	3.45%	-25.62%	-7.13%	-6.67%	0.01%	-0.00%	-	-
Horiz. %	66.69%	64.47%	86.67%	93.33%	100.00%	100.00%	100.00%	-
Div Payout %	3,448.28%	50,000.00%	65.87%	198.86%	138.50%	116.28%	64.79%	-
YoY %	-93.10%	75,807.09%	-66.88%	43.58%	19.11%	79.47%	-	-
Horiz. %	5,322.24%	77,172.40%	101.67%	306.93%	213.77%	179.47%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	5,855,172	5,659,999	5,884,616	5,604,772	5,439,704	5,222,248	5,232,673	7.80%
YoY %	3.45%	-3.82%	4.99%	3.03%	4.16%	-0.20%	-	-
Horiz. %	111.90%	108.17%	112.46%	107.11%	103.96%	99.80%	100.00%	-
NOSH	1,034,482	1,000,000	1,034,203	1,034,090	1,034,164	1,034,108	1,034,288	0.01%
YoY %	3.45%	-3.31%	0.01%	-0.01%	0.01%	-0.02%	-	-
Horiz. %	100.02%	96.68%	99.99%	99.98%	99.99%	99.98%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	2.29%	2.28%	5.03%	2.69%	3.13%	3.66%	4.99%	-
YoY %	0.44%	-54.67%	86.99%	-14.06%	-14.48%	-26.65%	-	-
Horiz. %	45.89%	45.69%	100.80%	53.91%	62.73%	73.35%	100.00%	-
ROE	0.10%	0.01%	6.94%	2.60%	4.12%	5.11%	9.15%	-
YoY %	900.00%	-99.86%	166.92%	-36.89%	-19.37%	-44.15%	-	-
Horiz. %	1.09%	0.11%	75.85%	28.42%	45.03%	55.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	792.65	756.92	1,025.74	1,003.43	983.98	966.94	1,084.20	-18.89%
YoY %	4.72%	-26.21%	2.22%	1.98%	1.76%	-10.82%	-	-
Horiz. %	73.11%	69.81%	94.61%	92.55%	90.76%	89.18%	100.00%	-
EPS	0.58	0.04	39.47	14.08	21.66	25.80	46.30	-94.64%
YoY %	1,350.00%	-99.90%	180.33%	-35.00%	-16.05%	-44.28%	-	-
Horiz. %	1.25%	0.09%	85.25%	30.41%	46.78%	55.72%	100.00%	-
DPS	20.00	20.00	26.00	28.00	30.00	30.00	30.00	-23.74%
YoY %	0.00%	-23.08%	-7.14%	-6.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	86.67%	93.33%	100.00%	100.00%	100.00%	-
NAPS	5.66	5.66	5.69	5.42	5.26	5.05	5.06	7.77%
YoY %	0.00%	-0.53%	4.98%	3.04%	4.16%	-0.20%	-	-
Horiz. %	111.86%	111.86%	112.45%	107.11%	103.95%	99.80%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,090
RPS	404.53	373.42	523.34	511.91	502.02	493.30	553.13	-18.87%
YoY %	8.33%	-28.65%	2.23%	1.97%	1.77%	-10.82%	-	-
Horiz. %	73.13%	67.51%	94.61%	92.55%	90.76%	89.18%	100.00%	-
EPS	0.30	0.02	20.14	7.18	11.05	13.16	23.62	-94.59%
YoY %	1,400.00%	-99.90%	180.50%	-35.02%	-16.03%	-44.28%	-	-
Horiz. %	1.27%	0.08%	85.27%	30.40%	46.78%	55.72%	100.00%	-
DPS	10.21	9.87	13.27	14.28	15.31	15.31	15.31	-23.72%
YoY %	3.44%	-25.62%	-7.07%	-6.73%	0.00%	0.00%	-	-
Horiz. %	66.69%	64.47%	86.68%	93.27%	100.00%	100.00%	100.00%	-
NAPS	2.8886	2.7923	2.9031	2.7651	2.6836	2.5763	2.5815	7.80%
YoY %	3.45%	-3.82%	4.99%	3.04%	4.16%	-0.20%	-	-
Horiz. %	111.90%	108.17%	112.46%	107.11%	103.96%	99.80%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	4.15	4.60	4.82	5.00	5.17	5.42	5.62	-
P/RPS	0.52	0.61	0.47	0.50	0.53	0.56	0.52	0.00%
YoY %	-14.75%	29.79%	-6.00%	-5.66%	-5.36%	7.69%	-	-
Horiz. %	100.00%	117.31%	90.38%	96.15%	101.92%	107.69%	100.00%	-
P/EPS	715.52	11,500.00	12.21	35.51	23.87	21.01	12.14	1425.84%
YoY %	-93.78%	94,085.09%	-65.62%	48.76%	13.61%	73.06%	-	-
Horiz. %	5,893.90%	94,728.17%	100.58%	292.50%	196.62%	173.06%	100.00%	-
EY	0.14	0.01	8.19	2.82	4.19	4.76	8.24	-93.44%
YoY %	1,300.00%	-99.88%	190.43%	-32.70%	-11.97%	-42.23%	-	-
Horiz. %	1.70%	0.12%	99.39%	34.22%	50.85%	57.77%	100.00%	-
DY	4.82	4.35	5.39	5.60	5.80	5.54	5.34	-6.61%
YoY %	10.80%	-19.29%	-3.75%	-3.45%	4.69%	3.75%	-	-
Horiz. %	90.26%	81.46%	100.94%	104.87%	108.61%	103.75%	100.00%	-
P/NAPS	0.73	0.81	0.85	0.92	0.98	1.07	1.11	-24.43%
YoY %	-9.88%	-4.71%	-7.61%	-6.12%	-8.41%	-3.60%	-	-
Horiz. %	65.77%	72.97%	76.58%	82.88%	88.29%	96.40%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/05/15	27/02/15	27/11/14	25/08/14	26/05/14	27/02/14	-
Price	4.10	4.40	4.65	4.96	5.13	5.36	5.36	-
P/RPS	0.52	0.58	0.45	0.49	0.52	0.55	0.49	4.05%
YoY %	-10.34%	28.89%	-8.16%	-5.77%	-5.45%	12.24%	-	-
Horiz. %	106.12%	118.37%	91.84%	100.00%	106.12%	112.24%	100.00%	-
P/EPS	706.90	11,000.00	11.78	35.23	23.68	20.78	11.58	1462.08%
YoY %	-93.57%	93,278.61%	-66.56%	48.78%	13.96%	79.45%	-	-
Horiz. %	6,104.49%	94,991.36%	101.73%	304.23%	204.49%	179.45%	100.00%	-
EY	0.14	0.01	8.49	2.84	4.22	4.81	8.64	-93.64%
YoY %	1,300.00%	-99.88%	198.94%	-32.70%	-12.27%	-44.33%	-	-
Horiz. %	1.62%	0.12%	98.26%	32.87%	48.84%	55.67%	100.00%	-
DY	4.88	4.55	5.59	5.65	5.85	5.60	5.60	-8.78%
YoY %	7.25%	-18.60%	-1.06%	-3.42%	4.46%	0.00%	-	-
Horiz. %	87.14%	81.25%	99.82%	100.89%	104.46%	100.00%	100.00%	-
P/NAPS	0.72	0.78	0.82	0.92	0.98	1.06	1.06	-22.78%
YoY %	-7.69%	-4.88%	-10.87%	-6.12%	-7.55%	0.00%	-	-
Horiz. %	67.92%	73.58%	77.36%	86.79%	92.45%	100.00%	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