[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -76.03%

YoY- -30.91%

Quarter Report

Boustead Q1-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	11,212,000	7,621,700	4,921,200	2,531,100	10,211,100	7,367,000	4,854,900	74.45%
YoY %	47.11%	54.87%	94.43%	-75.21%	38.61%	51.74%	-	-
Horiz. %	230.94%	156.99%	101.37%	52.13%	210.33%	151.74%	100.00%	-
PBT	707,700	427,200	268,000	174,900	619,200	435,000	302,300	76.03%
YoY %	65.66%	59.40%	53.23%	-71.75%	42.34%	43.90%	-	-
Horiz. %	234.11%	141.32%	88.65%	57.86%	204.83%	143.90%	100.00%	-
Tax	-147,900	-95,500	-59,200	-40,800	-101,500	-88,400	-57,600	87.19%
YoY %	-54.87%	-61.32%	-45.10%	59.80%	-14.82%	-53.47%	-	-
Horiz. %	256.77%	165.80%	102.78%	70.83%	176.22%	153.47%	100.00%	-
NP	559,800	331,700	208,800	134,100	517,700	346,600	244,700	73.35%
YoY %	68.77%	58.86%	55.70%	-74.10%	49.37%	41.64%	-	-
Horiz. %	228.77%	135.55%	85.33%	54.80%	211.57%	141.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	478,800	258,600	161,100	99,900	416,700	266,200	188,300	85.97%
YoY %	85.15%	60.52%	61.26%	-76.03%	56.54%	41.37%	-	-
Horiz. %	254.28%	137.33%	85.55%	53.05%	221.30%	141.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	22.35%	22.09%	23.33%	16.39%	20.32%	19.05%	-
YoY %	-6.49%	1.18%	-5.32%	42.34%	-19.34%	6.67%	-	-
Horiz. %	109.71%	117.32%	115.96%	122.47%	86.04%	106.67%	100.00%	-
Total Cost	10,652,200	7,290,000	4,712,400	2,397,000	9,693,400	7,020,400	4,610,200	74.50%
YoY %	46.12%	54.70%	96.60%	-75.27%	38.07%	52.28%	-	-
Horiz. %	231.06%	158.13%	102.22%	51.99%	210.26%	152.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,232,673	4,745,997	4,673,761	4,684,751	4,654,132	4,612,478	4,549,808	9.74%
YoY %	10.25%	1.55%	-0.23%	0.66%	0.90%	1.38%	-	-
Horiz. %	115.01%	104.31%	102.72%	102.97%	102.29%	101.38%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	310,237	232,646	155,102	77,562	336,131	258,547	155,107	58.54%
YoY %	33.35%	50.00%	99.97%	-76.93%	30.01%	66.69%	-	-
Horiz. %	200.01%	149.99%	100.00%	50.01%	216.71%	166.69%	100.00%	-
Div Payout %	64.79%	89.96%	96.28%	77.64%	80.67%	97.13%	82.37%	-
YoY %	-27.98%	-6.56%	24.01%	-3.76%	-16.95%	17.92%	-	-
Horiz. %	78.66%	109.21%	116.89%	94.26%	97.94%	117.92%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	5,232,673	4,745,997	4,673,761	4,684,751	4,654,132	4,612,478	4,549,808	9.74%
YoY %	10.25%	1.55%	-0.23%	0.66%	0.90%	1.38%	-	-
Horiz. %	115.01%	104.31%	102.72%	102.97%	102.29%	101.38%	100.00%	-
NOSH	1,034,288	1,033,986	1,034,017	1,034,161	1,034,251	1,034,188	1,034,047	0.01%
YoY %	0.03%	-0.00%	-0.01%	-0.01%	0.01%	0.01%	-	-
Horiz. %	100.02%	99.99%	100.00%	100.01%	100.02%	100.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	4.99%	4.35%	4.24%	5.30%	5.07%	4.70%	5.04%	-
YoY %	14.71%	2.59%	-20.00%	4.54%	7.87%	-6.75%	-	-
Horiz. %	99.01%	86.31%	84.13%	105.16%	100.60%	93.25%	100.00%	-
ROE	9.15%	5.45%	3.45%	2.13%	8.95%	5.77%	4.14%	-
YoY %	67.89%	57.97%	61.97%	-76.20%	55.11%	39.37%	-	-
Horiz. %	221.01%	131.64%	83.33%	51.45%	216.18%	139.37%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	1,084.20	737.12	475.93	244.75	987.29	712.35	469.50	74.44%
YoY %	47.09%	54.88%	94.46%	-75.21%	38.60%	51.73%	-	-
Horiz. %	230.93%	157.00%	101.37%	52.13%	210.29%	151.73%	100.00%	-
EPS	46.30	25.01	15.58	9.66	40.29	25.74	18.21	85.96%
YoY %	85.13%	60.53%	61.28%	-76.02%	56.53%	41.35%	-	-
Horiz. %	254.26%	137.34%	85.56%	53.05%	221.25%	141.35%	100.00%	-
DPS	30.00	22.50	15.00	7.50	32.50	25.00	15.00	58.53%
YoY %	33.33%	50.00%	100.00%	-76.92%	30.00%	66.67%	-	-
Horiz. %	200.00%	150.00%	100.00%	50.00%	216.67%	166.67%	100.00%	-
NAPS	5.06	4.59	4.52	4.53	4.50	4.46	4.40	9.73%
YoY %	10.24%	1.55%	-0.22%	0.67%	0.90%	1.36%	-	-
Horiz. %	115.00%	104.32%	102.73%	102.95%	102.27%	101.36%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,161
RPS	553.13	376.01	242.78	124.87	503.75	363.44	239.51	74.45%
YoY %	47.11%	54.88%	94.43%	-75.21%	38.61%	51.74%	-	-
Horiz. %	230.94%	156.99%	101.37%	52.14%	210.33%	151.74%	100.00%	-
EPS	23.62	12.76	7.95	4.93	20.56	13.13	9.29	85.96%
YoY %	85.11%	60.50%	61.26%	-76.02%	56.59%	41.33%	-	-
Horiz. %	254.25%	137.35%	85.58%	53.07%	221.31%	141.33%	100.00%	-
DPS	15.31	11.48	7.65	3.83	16.58	12.76	7.65	58.60%
YoY %	33.36%	50.07%	99.74%	-76.90%	29.94%	66.80%	-	-
Horiz. %	200.13%	150.07%	100.00%	50.07%	216.73%	166.80%	100.00%	-
NAPS	2.5815	2.3414	2.3058	2.3112	2.2961	2.2755	2.2446	9.74%
YoY %	10.25%	1.54%	-0.23%	0.66%	0.91%	1.38%	-	-
Horiz. %	115.01%	104.31%	102.73%	102.97%	102.29%	101.38%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	5.62	5.19	5.24	5.13	5.20	5.20	5.32	-
P/RPS	0.52	0.70	1.10	2.10	0.53	0.73	1.13	-40.31%
YoY %	-25.71%	-36.36%	-47.62%	296.23%	-27.40%	-35.40%	-	-
Horiz. %	46.02%	61.95%	97.35%	185.84%	46.90%	64.60%	100.00%	-
P/EPS	12.14	20.75	33.63	53.11	12.91	20.20	29.21	-44.21%
YoY %	-41.49%	-38.30%	-36.68%	311.39%	-36.09%	-30.85%	-	-
Horiz. %	41.56%	71.04%	115.13%	181.82%	44.20%	69.15%	100.00%	-
EY	8.24	4.82	2.97	1.88	7.75	4.95	3.42	79.43%
YoY %	70.95%	62.29%	57.98%	-75.74%	56.57%	44.74%	-	-
Horiz. %	240.94%	140.94%	86.84%	54.97%	226.61%	144.74%	100.00%	-
DY	5.34	4.34	2.86	1.46	6.25	4.81	2.82	52.88%
YoY %	23.04%	51.75%	95.89%	-76.64%	29.94%	70.57%	-	-
Horiz. %	189.36%	153.90%	101.42%	51.77%	221.63%	170.57%	100.00%	-
P/NAPS	1.11	1.13	1.16	1.13	1.16	1.17	1.21	-5.57%
YoY %	-1.77%	-2.59%	2.65%	-2.59%	-0.85%	-3.31%	-	-
Horiz. %	91.74%	93.39%	95.87%	93.39%	95.87%	96.69%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	29/11/13	21/08/13	22/05/13	25/02/13	20/11/12	22/08/12	-
Price	5.36	5.35	5.24	5.39	4.70	4.99	5.43	-
P/RPS	0.49	0.73	1.10	2.20	0.48	0.70	1.16	-43.61%
YoY %	-32.88%	-33.64%	-50.00%	358.33%	-31.43%	-39.66%	-	-
Horiz. %	42.24%	62.93%	94.83%	189.66%	41.38%	60.34%	100.00%	-
P/EPS	11.58	21.39	33.63	55.80	11.67	19.39	29.82	-46.68%
YoY %	-45.86%	-36.40%	-39.73%	378.15%	-39.81%	-34.98%	-	-
Horiz. %	38.83%	71.73%	112.78%	187.12%	39.13%	65.02%	100.00%	-
EY	8.64	4.67	2.97	1.79	8.57	5.16	3.35	87.74%
YoY %	85.01%	57.24%	65.92%	-79.11%	66.09%	54.03%	-	-
Horiz. %	257.91%	139.40%	88.66%	53.43%	255.82%	154.03%	100.00%	-
DY	5.60	4.21	2.86	1.39	6.91	5.01	2.76	60.06%
YoY %	33.02%	47.20%	105.76%	-79.88%	37.92%	81.52%	-	-
Horiz. %	202.90%	152.54%	103.62%	50.36%	250.36%	181.52%	100.00%	-
P/NAPS	1.06	1.17	1.16	1.19	1.04	1.12	1.23	-9.41%
YoY %	-9.40%	0.86%	-2.52%	14.42%	-7.14%	-8.94%	-	-
Horiz. %	86.18%	95.12%	94.31%	96.75%	84.55%	91.06%	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