[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

22-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 30.22%

YoY- -36.68%

Quarter Report

Boustead Q2-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Cumulative Result
Revenue	2,531,100	10,211,100	7,367,000	4,854,900	2,328,000	8,555,800	6,001,500	-43.73%
YoY %	-75.21%	38.61%	51.74%	108.54%	-72.79%	42.56%	-	-
Horiz. %	42.17%	170.14%	122.75%	80.89%	38.79%	142.56%	100.00%	-
PBT	174,900	619,200	435,000	302,300	222,900	831,000	585,900	-55.30%
YoY %	-71.75%	42.34%	43.90%	35.62%	-73.18%	41.83%	-	-
Horiz. %	29.85%	105.68%	74.24%	51.60%	38.04%	141.83%	100.00%	-
Tax	-40,800	-101,500	-88,400	-57,600	-34,200	-99,100	-84,100	-38.23%
YoY %	59.80%	-14.82%	-53.47%	-68.42%	65.49%	-17.84%	-	-
Horiz. %	48.51%	120.69%	105.11%	68.49%	40.67%	117.84%	100.00%	-
NP	134,100	517,700	346,600	244,700	188,700	731,900	501,800	-58.47%
YoY %	-74.10%	49.37%	41.64%	29.68%	-74.22%	45.85%	-	-
Horiz. %	26.72%	103.17%	69.07%	48.76%	37.60%	145.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,900	416,700	266,200	188,300	144,600	610,600	418,300	-61.47%
YoY %	-76.03%	56.54%	41.37%	30.22%	-76.32%	45.97%	-	-
Horiz. %	23.88%	99.62%	63.64%	45.02%	34.57%	145.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.33%	16.39%	20.32%	19.05%	15.34%	11.93%	14.35%	-
YoY %	42.34%	-19.34%	6.67%	24.19%	28.58%	-16.86%	-	-
Horiz. %	162.58%	114.22%	141.60%	132.75%	106.90%	83.14%	100.00%	-
Total Cost	2,397,000	9,693,400	7,020,400	4,610,200	2,139,300	7,823,900	5,499,700	-42.48%
YoY %	-75.27%	38.07%	52.28%	115.50%	-72.66%	42.26%	-	-
Horiz. %	43.58%	176.25%	127.65%	83.83%	38.90%	142.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,684,751	4,654,132	4,612,478	4,549,808	4,582,102	4,891,832	4,353,178	5.01%
YoY %	0.66%	0.90%	1.38%	-0.70%	-6.33%	12.37%	-	-
Horiz. %	107.62%	106.91%	105.96%	104.52%	105.26%	112.37%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	77,562	336,131	258,547	155,107	77,575	403,343	282,063	-57.68%
YoY %	-76.93%	30.01%	66.69%	99.94%	-80.77%	43.00%	-	-
Horiz. %	27.50%	119.17%	91.66%	54.99%	27.50%	143.00%	100.00%	-
Div Payout %	77.64%	80.67%	97.13%	82.37%	53.65%	66.06%	67.43%	-
YoY %	-3.76%	-16.95%	17.92%	53.53%	-18.79%	-2.03%	-	-
Horiz. %	115.14%	119.64%	144.05%	122.16%	79.56%	97.97%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	4,684,751	4,654,132	4,612,478	4,549,808	4,582,102	4,891,832	4,353,178	5.01%
YoY %	0.66%	0.90%	1.38%	-0.70%	-6.33%	12.37%	-	-
Horiz. %	107.62%	106.91%	105.96%	104.52%	105.26%	112.37%	100.00%	-
NOSH	1,034,161	1,034,251	1,034,188	1,034,047	1,034,334	1,034,214	940,211	6.54%
YoY %	-0.01%	0.01%	0.01%	-0.03%	0.01%	10.00%	-	-
Horiz. %	109.99%	110.00%	110.00%	109.98%	110.01%	110.00%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	5.30%	5.07%	4.70%	5.04%	8.11%	8.55%	8.36%	-
YoY %	4.54%	7.87%	-6.75%	-37.85%	-5.15%	2.27%	-	-
Horiz. %	63.40%	60.65%	56.22%	60.29%	97.01%	102.27%	100.00%	-
ROE	2.13%	8.95%	5.77%	4.14%	3.16%	12.48%	9.61%	-
YoY %	-76.20%	55.11%	39.37%	31.01%	-74.68%	29.86%	-	-
Horiz. %	22.16%	93.13%	60.04%	43.08%	32.88%	129.86%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	244.75	987.29	712.35	469.50	225.07	827.28	638.31	-47.19%
YoY %	-75.21%	38.60%	51.73%	108.60%	-72.79%	29.60%	-	-
Horiz. %	38.34%	154.67%	111.60%	73.55%	35.26%	129.60%	100.00%	-
EPS	9.66	40.29	25.74	18.21	13.98	59.04	44.49	-63.84%
YoY %	-76.02%	56.53%	41.35%	30.26%	-76.32%	32.70%	-	-
Horiz. %	21.71%	90.56%	57.86%	40.93%	31.42%	132.70%	100.00%	-
DPS	7.50	32.50	25.00	15.00	7.50	39.00	30.00	-60.28%
YoY %	-76.92%	30.00%	66.67%	100.00%	-80.77%	30.00%	-	-
Horiz. %	25.00%	108.33%	83.33%	50.00%	25.00%	130.00%	100.00%	-
NAPS	4.53	4.50	4.46	4.40	4.43	4.73	4.63	-1.44%
YoY %	0.67%	0.90%	1.36%	-0.68%	-6.34%	2.16%	-	-
Horiz. %	97.84%	97.19%	96.33%	95.03%	95.68%	102.16%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,033,096
RPS	124.87	503.75	363.44	239.51	114.85	422.09	296.08	-43.73%
YoY %	-75.21%	38.61%	51.74%	108.54%	-72.79%	42.56%	-	-
Horiz. %	42.17%	170.14%	122.75%	80.89%	38.79%	142.56%	100.00%	-
EPS	4.93	20.56	13.13	9.29	7.13	30.12	20.64	-61.46%
YoY %	-76.02%	56.59%	41.33%	30.29%	-76.33%	45.93%	-	-
Horiz. %	23.89%	99.61%	63.61%	45.01%	34.54%	145.93%	100.00%	-
DPS	3.83	16.58	12.76	7.65	3.83	19.90	13.92	-57.66%
YoY %	-76.90%	29.94%	66.80%	99.74%	-80.75%	42.96%	-	-
Horiz. %	27.51%	119.11%	91.67%	54.96%	27.51%	142.96%	100.00%	-
NAPS	2.3112	2.2961	2.2755	2.2446	2.2605	2.4133	2.1476	5.01%
YoY %	0.66%	0.91%	1.38%	-0.70%	-6.33%	12.37%	-	-
Horiz. %	107.62%	106.91%	105.96%	104.52%	105.26%	112.37%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	5.13	5.20	5.20	5.32	5.43	5.25	4.49	-
P/RPS	2.10	0.53	0.73	1.13	2.41	0.63	0.70	107.86%
YoY %	296.23%	-27.40%	-35.40%	-53.11%	282.54%	-10.00%	-	-
Horiz. %	300.00%	75.71%	104.29%	161.43%	344.29%	90.00%	100.00%	-
P/EPS	53.11	12.91	20.20	29.21	38.84	8.89	10.09	202.28%
YoY %	311.39%	-36.09%	-30.85%	-24.79%	336.90%	-11.89%	-	-
Horiz. %	526.36%	127.95%	200.20%	289.49%	384.94%	88.11%	100.00%	-
EY	1.88	7.75	4.95	3.42	2.57	11.25	9.91	-66.95%
YoY %	-75.74%	56.57%	44.74%	33.07%	-77.16%	13.52%	-	-
Horiz. %	18.97%	78.20%	49.95%	34.51%	25.93%	113.52%	100.00%	-
DY	1.46	6.25	4.81	2.82	1.38	7.43	6.68	-63.68%
YoY %	-76.64%	29.94%	70.57%	104.35%	-81.43%	11.23%	-	-
Horiz. %	21.86%	93.56%	72.01%	42.22%	20.66%	111.23%	100.00%	-
P/NAPS	1.13	1.16	1.17	1.21	1.23	1.11	0.97	10.70%
YoY %	-2.59%	-0.85%	-3.31%	-1.63%	10.81%	14.43%	-	-
Horiz. %	116.49%	119.59%	120.62%	124.74%	126.80%	114.43%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	25/02/13	20/11/12	22/08/12	28/05/12	27/02/12	21/11/11	-
Price	5.39	4.70	4.99	5.43	5.08	5.41	4.85	-
P/RPS	2.20	0.48	0.70	1.16	2.26	0.65	0.76	102.98%
YoY %	358.33%	-31.43%	-39.66%	-48.67%	247.69%	-14.47%	-	-
Horiz. %	289.47%	63.16%	92.11%	152.63%	297.37%	85.53%	100.00%	-
P/EPS	55.80	11.67	19.39	29.82	36.34	9.16	10.90	196.73%
YoY %	378.15%	-39.81%	-34.98%	-17.94%	296.72%	-15.96%	-	-
Horiz. %	511.93%	107.06%	177.89%	273.58%	333.39%	84.04%	100.00%	-
EY	1.79	8.57	5.16	3.35	2.75	10.91	9.17	-66.31%
YoY %	-79.11%	66.09%	54.03%	21.82%	-74.79%	18.97%	-	-
Horiz. %	19.52%	93.46%	56.27%	36.53%	29.99%	118.97%	100.00%	-
DY	1.39	6.91	5.01	2.76	1.48	7.21	6.19	-63.02%
YoY %	-79.88%	37.92%	81.52%	86.49%	-79.47%	16.48%	-	-
Horiz. %	22.46%	111.63%	80.94%	44.59%	23.91%	116.48%	100.00%	-
P/NAPS	1.19	1.04	1.12	1.23	1.15	1.14	1.05	8.69%
YoY %	14.42%	-7.14%	-8.94%	6.96%	0.88%	8.57%	-	-
Horiz. %	113.33%	99.05%	106.67%	117.14%	109.52%	108.57%	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