[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 180.36%

YoY- -14.75%

Quarter Report

Boustead Q4-Y2014.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	8,293,600	8,199,800	7,569,200	10,608,200	10,376,400	10,176,000	9,999,200	-11.71%
YoY %	1.14%	8.33%	-28.65%	2.23%	1.97%	1.77%	-	-
Horiz. %	82.94%	82.00%	75.70%	106.09%	103.77%	101.77%	100.00%	-
PBT	292,666	305,600	278,000	685,700	439,066	486,400	533,200	-32.93%
YoY %	-4.23%	9.93%	-59.46%	56.17%	-9.73%	-8.78%	-	-
Horiz. %	54.89%	57.31%	52.14%	128.60%	82.35%	91.22%	100.00%	-
Tax	-105,733	-117,800	-105,600	-152,400	-160,000	-168,200	-167,600	-26.42%
YoY %	10.24%	-11.55%	30.71%	4.75%	4.88%	-0.36%	-	-
Horiz. %	63.09%	70.29%	63.01%	90.93%	95.47%	100.36%	100.00%	-
NP	186,933	187,800	172,400	533,300	279,066	318,200	365,600	-36.03%
YoY %	-0.46%	8.93%	-67.67%	91.10%	-12.30%	-12.96%	-	-
Horiz. %	51.13%	51.37%	47.16%	145.87%	76.33%	87.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,000	6,000	400	408,200	145,600	224,000	266,800	-87.32%
YoY %	100.00%	1,400.00%	-99.90%	180.36%	-35.00%	-16.04%	-	-
Horiz. %	4.50%	2.25%	0.15%	153.00%	54.57%	83.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.13%	38.55%	37.99%	22.23%	36.44%	34.58%	31.43%	-
YoY %	-6.28%	1.47%	70.90%	-39.00%	5.38%	10.02%	-	-
Horiz. %	114.95%	122.65%	120.87%	70.73%	115.94%	110.02%	100.00%	-
Total Cost	8,106,666	8,012,000	7,396,800	10,074,900	10,097,333	9,857,800	9,633,600	-10.85%
YoY %	1.18%	8.32%	-26.58%	-0.22%	2.43%	2.33%	-	-
Horiz. %	84.15%	83.17%	76.78%	104.58%	104.81%	102.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,793,103	5,855,172	5,659,999	5,884,616	5,604,772	5,439,704	5,222,248	7.15%
YoY %	-1.06%	3.45%	-3.82%	4.99%	3.03%	4.16%	-	-
Horiz. %	110.93%	112.12%	108.38%	112.68%	107.32%	104.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	220,689	206,896	200,000	268,892	289,545	310,249	310,232	-20.29%
YoY %	6.67%	3.45%	-25.62%	-7.13%	-6.67%	0.01%	-	-
Horiz. %	71.14%	66.69%	64.47%	86.67%	93.33%	100.01%	100.00%	-
Div Payout %	1,839.08%	3,448.28%	50,000.00%	65.87%	198.86%	138.50%	116.28%	-
YoY %	-46.67%	-93.10%	75,807.09%	-66.88%	43.58%	19.11%	-	-
Horiz. %	1,581.60%	2,965.50%	42,999.66%	56.65%	171.02%	119.11%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	5,793,103	5,855,172	5,659,999	5,884,616	5,604,772	5,439,704	5,222,248	7.15%
YoY %	-1.06%	3.45%	-3.82%	4.99%	3.03%	4.16%	-	-
Horiz. %	110.93%	112.12%	108.38%	112.68%	107.32%	104.16%	100.00%	-
NOSH	1,034,482	1,034,482	1,000,000	1,034,203	1,034,090	1,034,164	1,034,108	0.02%
YoY %	0.00%	3.45%	-3.31%	0.01%	-0.01%	0.01%	-	-
Horiz. %	100.04%	100.04%	96.70%	100.01%	100.00%	100.01%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	2.25%	2.29%	2.28%	5.03%	2.69%	3.13%	3.66%	-
YoY %	-1.75%	0.44%	-54.67%	86.99%	-14.06%	-14.48%	-	-
Horiz. %	61.48%	62.57%	62.30%	137.43%	73.50%	85.52%	100.00%	-
ROE	0.21%	0.10%	0.01%	6.94%	2.60%	4.12%	5.11%	-
YoY %	110.00%	900.00%	-99.86%	166.92%	-36.89%	-19.37%	-	-
Horiz. %	4.11%	1.96%	0.20%	135.81%	50.88%	80.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	801.71	792.65	756.92	1,025.74	1,003.43	983.98	966.94	-11.73%
YoY %	1.14%	4.72%	-26.21%	2.22%	1.98%	1.76%	-	-
Horiz. %	82.91%	81.98%	78.28%	106.08%	103.77%	101.76%	100.00%	-
EPS	1.16	0.58	0.04	39.47	14.08	21.66	25.80	-87.33%
YoY %	100.00%	1,350.00%	-99.90%	180.33%	-35.00%	-16.05%	-	-
Horiz. %	4.50%	2.25%	0.16%	152.98%	54.57%	83.95%	100.00%	-
DPS	21.33	20.00	20.00	26.00	28.00	30.00	30.00	-20.32%
YoY %	6.65%	0.00%	-23.08%	-7.14%	-6.67%	0.00%	-	-
Horiz. %	71.10%	66.67%	66.67%	86.67%	93.33%	100.00%	100.00%	-
NAPS	5.60	5.66	5.66	5.69	5.42	5.26	5.05	7.12%
YoY %	-1.06%	0.00%	-0.53%	4.98%	3.04%	4.16%	-	-
Horiz. %	110.89%	112.08%	112.08%	112.67%	107.33%	104.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,244
RPS	409.16	404.53	373.42	523.34	511.91	502.02	493.30	-11.71%
YoY %	1.14%	8.33%	-28.65%	2.23%	1.97%	1.77%	-	-
Horiz. %	82.94%	82.00%	75.70%	106.09%	103.77%	101.77%	100.00%	-
EPS	0.59	0.30	0.02	20.14	7.18	11.05	13.16	-87.35%
YoY %	96.67%	1,400.00%	-99.90%	180.50%	-35.02%	-16.03%	-	-
Horiz. %	4.48%	2.28%	0.15%	153.04%	54.56%	83.97%	100.00%	-
DPS	10.89	10.21	9.87	13.27	14.28	15.31	15.31	-20.29%
YoY %	6.66%	3.44%	-25.62%	-7.07%	-6.73%	0.00%	-	-
Horiz. %	71.13%	66.69%	64.47%	86.68%	93.27%	100.00%	100.00%	-
NAPS	2.858	2.8886	2.7923	2.9031	2.7651	2.6836	2.5763	7.15%
YoY %	-1.06%	3.45%	-3.82%	4.99%	3.04%	4.16%	-	-
Horiz. %	110.93%	112.12%	108.38%	112.68%	107.33%	104.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	3.95	4.15	4.60	4.82	5.00	5.17	5.42	-
P/RPS	0.49	0.52	0.61	0.47	0.50	0.53	0.56	-8.50%
YoY %	-5.77%	-14.75%	29.79%	-6.00%	-5.66%	-5.36%	-	-
Horiz. %	87.50%	92.86%	108.93%	83.93%	89.29%	94.64%	100.00%	-
P/EPS	340.52	715.52	11,500.00	12.21	35.51	23.87	21.01	539.35%
YoY %	-52.41%	-93.78%	94,085.09%	-65.62%	48.76%	13.61%	-	-
Horiz. %	1,620.75%	3,405.62%	54,735.84%	58.12%	169.01%	113.61%	100.00%	-
EY	0.29	0.14	0.01	8.19	2.82	4.19	4.76	-84.49%
YoY %	107.14%	1,300.00%	-99.88%	190.43%	-32.70%	-11.97%	-	-
Horiz. %	6.09%	2.94%	0.21%	172.06%	59.24%	88.03%	100.00%	-
DY	5.40	4.82	4.35	5.39	5.60	5.80	5.54	-1.69%
YoY %	12.03%	10.80%	-19.29%	-3.75%	-3.45%	4.69%	-	-
Horiz. %	97.47%	87.00%	78.52%	97.29%	101.08%	104.69%	100.00%	-
P/NAPS	0.71	0.73	0.81	0.85	0.92	0.98	1.07	-23.90%
YoY %	-2.74%	-9.88%	-4.71%	-7.61%	-6.12%	-8.41%	-	-
Horiz. %	66.36%	68.22%	75.70%	79.44%	85.98%	91.59%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	24/08/15	25/05/15	27/02/15	27/11/14	25/08/14	26/05/14	-
Price	4.07	4.10	4.40	4.65	4.96	5.13	5.36	-
P/RPS	0.51	0.52	0.58	0.45	0.49	0.52	0.55	-4.90%
YoY %	-1.92%	-10.34%	28.89%	-8.16%	-5.77%	-5.45%	-	-
Horiz. %	92.73%	94.55%	105.45%	81.82%	89.09%	94.55%	100.00%	-
P/EPS	350.86	706.90	11,000.00	11.78	35.23	23.68	20.78	557.02%
YoY %	-50.37%	-93.57%	93,278.61%	-66.56%	48.78%	13.96%	-	-
Horiz. %	1,688.45%	3,401.83%	52,935.51%	56.69%	169.54%	113.96%	100.00%	-
EY	0.29	0.14	0.01	8.49	2.84	4.22	4.81	-84.59%
YoY %	107.14%	1,300.00%	-99.88%	198.94%	-32.70%	-12.27%	-	-
Horiz. %	6.03%	2.91%	0.21%	176.51%	59.04%	87.73%	100.00%	-
DY	5.24	4.88	4.55	5.59	5.65	5.85	5.60	-4.32%
YoY %	7.38%	7.25%	-18.60%	-1.06%	-3.42%	4.46%	-	-
Horiz. %	93.57%	87.14%	81.25%	99.82%	100.89%	104.46%	100.00%	-
P/NAPS	0.73	0.72	0.78	0.82	0.92	0.98	1.06	-21.99%
YoY %	1.39%	-7.69%	-4.88%	-10.87%	-6.12%	-7.55%	-	-
Horiz. %	68.87%	67.92%	73.58%	77.36%	86.79%	92.45%	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

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

MYEG

MY E.G. SERVICES BHD

386

MPI

MALAYSIAN PACIFIC INDUSTRIES

356

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

YTL

YTL CORPORATION BHD

257

DNEX

DAGANG NEXCHANGE BERHAD

250

CAPITALA

CAPITAL A BERHAD

233

SAPNRG

SAPURA ENERGY BERHAD

231

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

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

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

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