[BSTEAD] QoQ Cumulative 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- -86.07%

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
Cumulative Result
Revenue	10,608,200	7,782,300	5,088,000	2,499,800	11,212,000	7,621,700	4,921,200	66.63%
YoY %	36.31%	52.95%	103.54%	-77.70%	47.11%	54.87%	-	-
Horiz. %	215.56%	158.14%	103.39%	50.80%	227.83%	154.87%	100.00%	-
PBT	685,700	329,300	243,200	133,300	707,700	427,200	268,000	86.74%
YoY %	108.23%	35.40%	82.45%	-81.16%	65.66%	59.40%	-	-
Horiz. %	255.86%	122.87%	90.75%	49.74%	264.07%	159.40%	100.00%	-
Tax	-152,400	-120,000	-84,100	-41,900	-147,900	-95,500	-59,200	87.51%
YoY %	-27.00%	-42.69%	-100.72%	71.67%	-54.87%	-61.32%	-	-
Horiz. %	257.43%	202.70%	142.06%	70.78%	249.83%	161.32%	100.00%	-
NP	533,300	209,300	159,100	91,400	559,800	331,700	208,800	86.53%
YoY %	154.80%	31.55%	74.07%	-83.67%	68.77%	58.86%	-	-
Horiz. %	255.41%	100.24%	76.20%	43.77%	268.10%	158.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,200	109,200	112,000	66,700	478,800	258,600	161,100	85.54%
YoY %	273.81%	-2.50%	67.92%	-86.07%	85.15%	60.52%	-	-
Horiz. %	253.38%	67.78%	69.52%	41.40%	297.21%	160.52%	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	7,573,000	4,928,900	2,408,400	10,652,200	7,290,000	4,712,400	65.72%
YoY %	33.04%	53.64%	104.65%	-77.39%	46.12%	54.70%	-	-
Horiz. %	213.80%	160.70%	104.59%	51.11%	226.05%	154.70%	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	217,159	155,124	77,558	310,237	232,646	155,102	44.16%
YoY %	23.82%	39.99%	100.01%	-75.00%	33.35%	50.00%	-	-
Horiz. %	173.36%	140.01%	100.01%	50.00%	200.02%	150.00%	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%	1.95%	2.06%	1.28%	9.15%	5.45%	3.45%	-
YoY %	255.90%	-5.34%	60.94%	-86.01%	67.89%	57.97%	-	-
Horiz. %	201.16%	56.52%	59.71%	37.10%	265.22%	157.97%	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	752.57	491.99	241.73	1,084.20	737.12	475.93	66.61%
YoY %	36.30%	52.96%	103.53%	-77.70%	47.09%	54.88%	-	-
Horiz. %	215.52%	158.13%	103.37%	50.79%	227.81%	154.88%	100.00%	-
EPS	39.47	10.56	10.83	6.45	46.30	25.01	15.58	85.52%
YoY %	273.77%	-2.49%	67.91%	-86.07%	85.13%	60.53%	-	-
Horiz. %	253.34%	67.78%	69.51%	41.40%	297.18%	160.53%	100.00%	-
DPS	26.00	21.00	15.00	7.50	30.00	22.50	15.00	44.15%
YoY %	23.81%	40.00%	100.00%	-75.00%	33.33%	50.00%	-	-
Horiz. %	173.33%	140.00%	100.00%	50.00%	200.00%	150.00%	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	383.93	251.01	123.33	553.13	376.01	242.78	66.63%
YoY %	36.31%	52.95%	103.53%	-77.70%	47.11%	54.88%	-	-
Horiz. %	215.56%	158.14%	103.39%	50.80%	227.83%	154.88%	100.00%	-
EPS	20.14	5.39	5.53	3.29	23.62	12.76	7.95	85.52%
YoY %	273.65%	-2.53%	68.09%	-86.07%	85.11%	60.50%	-	-
Horiz. %	253.33%	67.80%	69.56%	41.38%	297.11%	160.50%	100.00%	-
DPS	13.27	10.71	7.65	3.83	15.31	11.48	7.65	44.22%
YoY %	23.90%	40.00%	99.74%	-74.98%	33.36%	50.07%	-	-
Horiz. %	173.46%	140.00%	100.00%	50.07%	200.13%	150.07%	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	0.66	1.05	2.24	0.52	0.70	1.10	-43.18%
YoY %	-28.79%	-37.14%	-53.12%	330.77%	-25.71%	-36.36%	-	-
Horiz. %	42.73%	60.00%	95.45%	203.64%	47.27%	63.64%	100.00%	-
P/EPS	12.21	47.35	47.74	84.03	12.14	20.75	33.63	-49.01%
YoY %	-74.21%	-0.82%	-43.19%	592.17%	-41.49%	-38.30%	-	-
Horiz. %	36.31%	140.80%	141.96%	249.87%	36.10%	61.70%	100.00%	-
EY	8.19	2.11	2.09	1.19	8.24	4.82	2.97	96.28%
YoY %	288.15%	0.96%	75.63%	-85.56%	70.95%	62.29%	-	-
Horiz. %	275.76%	71.04%	70.37%	40.07%	277.44%	162.29%	100.00%	-
DY	5.39	4.20	2.90	1.38	5.34	4.34	2.86	52.39%
YoY %	28.33%	44.83%	110.14%	-74.16%	23.04%	51.75%	-	-
Horiz. %	188.46%	146.85%	101.40%	48.25%	186.71%	151.75%	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	0.66	1.04	2.22	0.49	0.73	1.10	-44.80%
YoY %	-31.82%	-36.54%	-53.15%	353.06%	-32.88%	-33.64%	-	-
Horiz. %	40.91%	60.00%	94.55%	201.82%	44.55%	66.36%	100.00%	-
P/EPS	11.78	46.97	47.37	83.10	11.58	21.39	33.63	-50.21%
YoY %	-74.92%	-0.84%	-43.00%	617.62%	-45.86%	-36.40%	-	-
Horiz. %	35.03%	139.67%	140.86%	247.10%	34.43%	63.60%	100.00%	-
EY	8.49	2.13	2.11	1.20	8.64	4.67	2.97	101.03%
YoY %	298.59%	0.95%	75.83%	-86.11%	85.01%	57.24%	-	-
Horiz. %	285.86%	71.72%	71.04%	40.40%	290.91%	157.24%	100.00%	-
DY	5.59	4.23	2.92	1.40	5.60	4.21	2.86	56.13%
YoY %	32.15%	44.86%	108.57%	-75.00%	33.02%	47.20%	-	-
Horiz. %	195.45%	147.90%	102.10%	48.95%	195.80%	147.20%	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 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