[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

26-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -44.28%

YoY- -33.23%

Quarter Report

Boustead Q1-Y2014.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	10,608,200	10,376,400	10,176,000	9,999,200	11,212,000	10,162,266	9,842,400	5.10%
YoY %	2.23%	1.97%	1.77%	-10.82%	10.33%	3.25%	-	-
Horiz. %	107.78%	105.43%	103.39%	101.59%	113.92%	103.25%	100.00%	-
PBT	685,700	439,066	486,400	533,200	707,700	569,600	536,000	17.79%
YoY %	56.17%	-9.73%	-8.78%	-24.66%	24.25%	6.27%	-	-
Horiz. %	127.93%	81.92%	90.75%	99.48%	132.03%	106.27%	100.00%	-
Tax	-152,400	-160,000	-168,200	-167,600	-147,900	-127,333	-118,400	18.27%
YoY %	4.75%	4.88%	-0.36%	-13.32%	-16.15%	-7.54%	-	-
Horiz. %	128.72%	135.14%	142.06%	141.55%	124.92%	107.54%	100.00%	-
NP	533,300	279,066	318,200	365,600	559,800	442,266	417,600	17.65%
YoY %	91.10%	-12.30%	-12.96%	-34.69%	26.58%	5.91%	-	-
Horiz. %	127.71%	66.83%	76.20%	87.55%	134.05%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,200	145,600	224,000	266,800	478,800	344,800	322,200	17.03%
YoY %	180.36%	-35.00%	-16.04%	-44.28%	38.86%	7.01%	-	-
Horiz. %	126.69%	45.19%	69.52%	82.81%	148.60%	107.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	36.44%	34.58%	31.43%	20.90%	22.35%	22.09%	-
YoY %	-39.00%	5.38%	10.02%	50.38%	-6.49%	1.18%	-	-
Horiz. %	100.63%	164.96%	156.54%	142.28%	94.61%	101.18%	100.00%	-
Total Cost	10,074,900	10,097,333	9,857,800	9,633,600	10,652,200	9,720,000	9,424,800	4.53%
YoY %	-0.22%	2.43%	2.33%	-9.56%	9.59%	3.13%	-	-
Horiz. %	106.90%	107.14%	104.59%	102.22%	113.02%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,884,616	5,604,772	5,439,704	5,222,248	5,232,673	4,745,997	4,673,761	16.55%
YoY %	4.99%	3.03%	4.16%	-0.20%	10.25%	1.55%	-	-
Horiz. %	125.91%	119.92%	116.39%	111.74%	111.96%	101.55%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	268,892	289,545	310,249	310,232	310,237	310,195	310,205	-9.06%
YoY %	-7.13%	-6.67%	0.01%	-0.00%	0.01%	-0.00%	-	-
Horiz. %	86.68%	93.34%	100.01%	100.01%	100.01%	100.00%	100.00%	-
Div Payout %	65.87%	198.86%	138.50%	116.28%	64.79%	89.96%	96.28%	-
YoY %	-66.88%	43.58%	19.11%	79.47%	-27.98%	-6.56%	-	-
Horiz. %	68.42%	206.54%	143.85%	120.77%	67.29%	93.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	5,884,616	5,604,772	5,439,704	5,222,248	5,232,673	4,745,997	4,673,761	16.55%
YoY %	4.99%	3.03%	4.16%	-0.20%	10.25%	1.55%	-	-
Horiz. %	125.91%	119.92%	116.39%	111.74%	111.96%	101.55%	100.00%	-
NOSH	1,034,203	1,034,090	1,034,164	1,034,108	1,034,288	1,033,986	1,034,017	0.01%
YoY %	0.01%	-0.01%	0.01%	-0.02%	0.03%	-0.00%	-	-
Horiz. %	100.02%	100.01%	100.01%	100.01%	100.03%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	5.03%	2.69%	3.13%	3.66%	4.99%	4.35%	4.24%	-
YoY %	86.99%	-14.06%	-14.48%	-26.65%	14.71%	2.59%	-	-
Horiz. %	118.63%	63.44%	73.82%	86.32%	117.69%	102.59%	100.00%	-
ROE	6.94%	2.60%	4.12%	5.11%	9.15%	7.27%	6.89%	-
YoY %	166.92%	-36.89%	-19.37%	-44.15%	25.86%	5.52%	-	-
Horiz. %	100.73%	37.74%	59.80%	74.17%	132.80%	105.52%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	1,025.74	1,003.43	983.98	966.94	1,084.20	982.82	951.86	5.09%
YoY %	2.22%	1.98%	1.76%	-10.82%	10.32%	3.25%	-	-
Horiz. %	107.76%	105.42%	103.37%	101.58%	113.90%	103.25%	100.00%	-
EPS	39.47	14.08	21.66	25.80	46.30	33.35	31.16	17.01%
YoY %	180.33%	-35.00%	-16.05%	-44.28%	38.83%	7.03%	-	-
Horiz. %	126.67%	45.19%	69.51%	82.80%	148.59%	107.03%	100.00%	-
DPS	26.00	28.00	30.00	30.00	30.00	30.00	30.00	-9.07%
YoY %	-7.14%	-6.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.67%	93.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.69	5.42	5.26	5.05	5.06	4.59	4.52	16.53%
YoY %	4.98%	3.04%	4.16%	-0.20%	10.24%	1.55%	-	-
Horiz. %	125.88%	119.91%	116.37%	111.73%	111.95%	101.55%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,108
RPS	523.34	511.91	502.02	493.30	553.13	501.35	485.56	5.10%
YoY %	2.23%	1.97%	1.77%	-10.82%	10.33%	3.25%	-	-
Horiz. %	107.78%	105.43%	103.39%	101.59%	113.92%	103.25%	100.00%	-
EPS	20.14	7.18	11.05	13.16	23.62	17.01	15.90	17.01%
YoY %	180.50%	-35.02%	-16.03%	-44.28%	38.86%	6.98%	-	-
Horiz. %	126.67%	45.16%	69.50%	82.77%	148.55%	106.98%	100.00%	-
DPS	13.27	14.28	15.31	15.31	15.31	15.30	15.30	-9.02%
YoY %	-7.07%	-6.73%	0.00%	0.00%	0.07%	0.00%	-	-
Horiz. %	86.73%	93.33%	100.07%	100.07%	100.07%	100.00%	100.00%	-
NAPS	2.9031	2.7651	2.6836	2.5763	2.5815	2.3414	2.3058	16.54%
YoY %	4.99%	3.04%	4.16%	-0.20%	10.25%	1.54%	-	-
Horiz. %	125.90%	119.92%	116.38%	111.73%	111.96%	101.54%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.82	5.00	5.17	5.42	5.62	5.19	5.24	-
P/RPS	0.47	0.50	0.53	0.56	0.52	0.53	0.55	-9.92%
YoY %	-6.00%	-5.66%	-5.36%	7.69%	-1.89%	-3.64%	-	-
Horiz. %	85.45%	90.91%	96.36%	101.82%	94.55%	96.36%	100.00%	-
P/EPS	12.21	35.51	23.87	21.01	12.14	15.56	16.82	-19.18%
YoY %	-65.62%	48.76%	13.61%	73.06%	-21.98%	-7.49%	-	-
Horiz. %	72.59%	211.12%	141.91%	124.91%	72.18%	92.51%	100.00%	-
EY	8.19	2.82	4.19	4.76	8.24	6.43	5.95	23.66%
YoY %	190.43%	-32.70%	-11.97%	-42.23%	28.15%	8.07%	-	-
Horiz. %	137.65%	47.39%	70.42%	80.00%	138.49%	108.07%	100.00%	-
DY	5.39	5.60	5.80	5.54	5.34	5.78	5.73	-3.98%
YoY %	-3.75%	-3.45%	4.69%	3.75%	-7.61%	0.87%	-	-
Horiz. %	94.07%	97.73%	101.22%	96.68%	93.19%	100.87%	100.00%	-
P/NAPS	0.85	0.92	0.98	1.07	1.11	1.13	1.16	-18.67%
YoY %	-7.61%	-6.12%	-8.41%	-3.60%	-1.77%	-2.59%	-	-
Horiz. %	73.28%	79.31%	84.48%	92.24%	95.69%	97.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	27/11/14	25/08/14	26/05/14	27/02/14	29/11/13	21/08/13	-
Price	4.65	4.96	5.13	5.36	5.36	5.35	5.24	-
P/RPS	0.45	0.49	0.52	0.55	0.49	0.54	0.55	-12.48%
YoY %	-8.16%	-5.77%	-5.45%	12.24%	-9.26%	-1.82%	-	-
Horiz. %	81.82%	89.09%	94.55%	100.00%	89.09%	98.18%	100.00%	-
P/EPS	11.78	35.23	23.68	20.78	11.58	16.04	16.82	-21.08%
YoY %	-66.56%	48.78%	13.96%	79.45%	-27.81%	-4.64%	-	-
Horiz. %	70.04%	209.45%	140.78%	123.54%	68.85%	95.36%	100.00%	-
EY	8.49	2.84	4.22	4.81	8.64	6.23	5.95	26.66%
YoY %	198.94%	-32.70%	-12.27%	-44.33%	38.68%	4.71%	-	-
Horiz. %	142.69%	47.73%	70.92%	80.84%	145.21%	104.71%	100.00%	-
DY	5.59	5.65	5.85	5.60	5.60	5.61	5.73	-1.63%
YoY %	-1.06%	-3.42%	4.46%	0.00%	-0.18%	-2.09%	-	-
Horiz. %	97.56%	98.60%	102.09%	97.73%	97.73%	97.91%	100.00%	-
P/NAPS	0.82	0.92	0.98	1.06	1.06	1.17	1.16	-20.59%
YoY %	-10.87%	-6.12%	-7.55%	0.00%	-9.40%	0.86%	-	-
Horiz. %	70.69%	79.31%	84.48%	91.38%	91.38%	100.86%	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

Latest Videos

MQ Market Updates - 17 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

PTRANS

PERAK TRANSIT BERHAD

369

HLIND

HONG LEONG INDUSTRIES BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

PIE

P.I.E. INDUSTRIAL BHD

258

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

222

MAYBANK

MALAYAN BANKING BHD

217

PBBANK

PUBLIC BANK BHD

214

Daily Stocks

HSI-CVM

0.15

0.00

218,170,000

BORNOIL

0.005

-0.005

169,371,600

HSI-HUE

0.15

-0.015

164,857,000

INGENIEU

0.14

-0.005

129,293,200

HSI-CVH

0.23

0.00

89,463,000

SENDAI

0.41

+0.035

68,940,300

FITTERS

0.05

0.00

68,426,100

SENDAI-WA

0.205

+0.03

67,086,300

VELESTO

0.27

-0.005

59,377,300

HSI-HSY

0.18

-0.03

49,060,300

More active Stocks

DLADY

33.30

+0.98

59,200

PIE

5.52

+0.58

11,879,600

CRESNDO

3.89

+0.35

1,828,800

MFCB

4.66

+0.32

1,826,600

CHINHIN

4.57

+0.24

266,000

PIE-CK

0.42

+0.17

776,400

F&N

31.40

+0.16

153,200

6.30

+0.15

2,502,300

AJI

19.18

+0.14

13,300

PIE-CL

0.47

+0.12

1,801,100

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

GREATEC

4.45

-0.17

927,700

LPI

11.78

-0.16

181,300

PANAMY

18.88

-0.16

15,500

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

KUAISHO-C17

0.08

-0.12

58,800

HCK

2.14

-0.11

168,000

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