[BSTEAD] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 2653.57%

YoY- -33.01%

Quarter Report

Boustead Q2-Y2016.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	8,889,800	8,371,300	8,391,400	8,488,300	8,626,900	8,662,500	9,046,100	-1.15%
YoY %	6.19%	-0.24%	-1.14%	-1.61%	-0.41%	-4.24%	-	-
Horiz. %	98.27%	92.54%	92.76%	93.83%	95.37%	95.76%	100.00%	-
PBT	775,700	759,000	547,500	493,800	236,000	269,200	575,900	21.94%
YoY %	2.20%	38.63%	10.87%	109.24%	-12.33%	-53.26%	-	-
Horiz. %	134.69%	131.79%	95.07%	85.74%	40.98%	46.74%	100.00%	-
Tax	-155,200	-169,900	-144,100	-137,400	-130,200	-129,800	-111,700	24.49%
YoY %	8.65%	-17.90%	-4.88%	-5.53%	-0.31%	-16.20%	-	-
Horiz. %	138.94%	152.10%	129.01%	123.01%	116.56%	116.20%	100.00%	-
NP	620,500	589,100	403,400	356,400	105,800	139,400	464,200	21.32%
YoY %	5.33%	46.03%	13.19%	236.86%	-24.10%	-69.97%	-	-
Horiz. %	133.67%	126.91%	86.90%	76.78%	22.79%	30.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,700	369,000	252,500	214,500	-8,400	13,200	308,000	17.96%
YoY %	6.96%	46.14%	17.72%	2,653.57%	-163.64%	-95.71%	-	-
Horiz. %	128.15%	119.81%	81.98%	69.64%	-2.73%	4.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	22.38%	26.32%	27.83%	55.17%	48.22%	19.40%	-
YoY %	-10.59%	-14.97%	-5.43%	-49.56%	14.41%	148.56%	-	-
Horiz. %	103.14%	115.36%	135.67%	143.45%	284.38%	248.56%	100.00%	-
Total Cost	8,269,300	7,782,200	7,988,000	8,131,900	8,521,100	8,523,100	8,581,900	-2.44%
YoY %	6.26%	-2.58%	-1.77%	-4.57%	-0.02%	-0.69%	-	-
Horiz. %	96.36%	90.68%	93.08%	94.76%	99.29%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,635,059	5,695,869	6,912,070	7,983,165	5,705,769	5,695,609	5,793,103	-1.82%
YoY %	-1.07%	-17.60%	-13.42%	39.91%	0.18%	-1.68%	-	-
Horiz. %	97.27%	98.32%	119.32%	137.80%	98.49%	98.32%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	289,774	290,782	260,813	221,532	206,512	204,830	215,566	21.77%
YoY %	-0.35%	11.49%	17.73%	7.27%	0.82%	-4.98%	-	-
Horiz. %	134.42%	134.89%	120.99%	102.77%	95.80%	95.02%	100.00%	-
Div Payout %	73.42%	78.80%	103.29%	103.28%	0.00%	1,551.74%	69.99%	-
YoY %	-6.83%	-23.71%	0.01%	0.00%	0.00%	2,117.09%	-	-
Horiz. %	104.90%	112.59%	147.58%	147.56%	0.00%	2,217.09%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	5,635,059	5,695,869	6,912,070	7,983,165	5,705,769	5,695,609	5,793,103	-1.82%
YoY %	-1.07%	-17.60%	-13.42%	39.91%	0.18%	-1.68%	-	-
Horiz. %	97.27%	98.32%	119.32%	137.80%	98.49%	98.32%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	1,447,849	1,033,653	1,024,390	1,034,482	56.52%
YoY %	0.00%	0.00%	40.00%	40.07%	0.90%	-0.98%	-	-
Horiz. %	195.94%	195.94%	195.94%	139.96%	99.92%	99.02%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	6.98%	7.04%	4.81%	4.20%	1.23%	1.61%	5.13%	-
YoY %	-0.85%	46.36%	14.52%	241.46%	-23.60%	-68.62%	-	-
Horiz. %	136.06%	137.23%	93.76%	81.87%	23.98%	31.38%	100.00%	-
ROE	7.00%	6.48%	3.65%	2.69%	-0.15%	0.23%	5.32%	-
YoY %	8.02%	77.53%	35.69%	1,893.33%	-165.22%	-95.68%	-	-
Horiz. %	131.58%	121.80%	68.61%	50.56%	-2.82%	4.32%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	438.57	412.99	413.98	508.25	834.60	845.63	874.46	-36.84%
YoY %	6.19%	-0.24%	-18.55%	-39.10%	-1.30%	-3.30%	-	-
Horiz. %	50.15%	47.23%	47.34%	58.12%	95.44%	96.70%	100.00%	-
EPS	19.47	18.20	12.46	12.84	-0.81	1.29	29.77	-24.63%
YoY %	6.98%	46.07%	-2.96%	1,685.19%	-162.79%	-95.67%	-	-
Horiz. %	65.40%	61.14%	41.85%	43.13%	-2.72%	4.33%	100.00%	-
DPS	14.30	14.35	12.87	13.26	20.00	20.00	20.84	-22.18%
YoY %	-0.35%	11.50%	-2.94%	-33.70%	0.00%	-4.03%	-	-
Horiz. %	68.62%	68.86%	61.76%	63.63%	95.97%	95.97%	100.00%	-
NAPS	2.78	2.81	3.41	4.78	5.52	5.56	5.60	-37.27%
YoY %	-1.07%	-17.60%	-28.66%	-13.41%	-0.72%	-0.71%	-	-
Horiz. %	49.64%	50.18%	60.89%	85.36%	98.57%	99.29%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,670,118
RPS	438.57	412.99	413.98	418.76	425.60	427.36	446.28	-1.15%
YoY %	6.19%	-0.24%	-1.14%	-1.61%	-0.41%	-4.24%	-	-
Horiz. %	98.27%	92.54%	92.76%	93.83%	95.37%	95.76%	100.00%	-
EPS	19.47	18.20	12.46	10.58	-0.41	0.65	15.19	17.97%
YoY %	6.98%	46.07%	17.77%	2,680.49%	-163.08%	-95.72%	-	-
Horiz. %	128.18%	119.82%	82.03%	69.65%	-2.70%	4.28%	100.00%	-
DPS	14.30	14.35	12.87	10.93	10.19	10.11	10.63	21.84%
YoY %	-0.35%	11.50%	17.75%	7.26%	0.79%	-4.89%	-	-
Horiz. %	134.52%	135.00%	121.07%	102.82%	95.86%	95.11%	100.00%	-
NAPS	2.78	2.81	3.41	3.9384	2.8149	2.8099	2.858	-1.82%
YoY %	-1.07%	-17.60%	-13.42%	39.91%	0.18%	-1.68%	-	-
Horiz. %	97.27%	98.32%	119.31%	137.80%	98.49%	98.32%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.77	2.67	2.16	2.71	3.93	4.30	3.95	-
P/RPS	0.63	0.65	0.52	0.53	0.47	0.51	0.45	25.12%
YoY %	-3.08%	25.00%	-1.89%	12.77%	-7.84%	13.33%	-	-
Horiz. %	140.00%	144.44%	115.56%	117.78%	104.44%	113.33%	100.00%	-
P/EPS	14.23	14.67	17.34	21.10	-483.60	333.70	13.27	4.76%
YoY %	-3.00%	-15.40%	-17.82%	104.36%	-244.92%	2,414.69%	-	-
Horiz. %	107.23%	110.55%	130.67%	159.01%	-3,644.31%	2,514.69%	100.00%	-
EY	7.03	6.82	5.77	4.74	-0.21	0.30	7.54	-4.55%
YoY %	3.08%	18.20%	21.73%	2,357.14%	-170.00%	-96.02%	-	-
Horiz. %	93.24%	90.45%	76.53%	62.86%	-2.79%	3.98%	100.00%	-
DY	5.16	5.37	5.96	4.89	5.09	4.65	5.28	-1.51%
YoY %	-3.91%	-9.90%	21.88%	-3.93%	9.46%	-11.93%	-	-
Horiz. %	97.73%	101.70%	112.88%	92.61%	96.40%	88.07%	100.00%	-
P/NAPS	1.00	0.95	0.63	0.57	0.71	0.77	0.71	25.62%
YoY %	5.26%	50.79%	10.53%	-19.72%	-7.79%	8.45%	-	-
Horiz. %	140.85%	133.80%	88.73%	80.28%	100.00%	108.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	28/02/17	30/11/16	24/08/16	25/05/16	29/02/16	30/11/15	-
Price	2.60	2.83	2.19	2.25	2.84	4.08	4.07	-
P/RPS	0.59	0.69	0.53	0.44	0.34	0.48	0.47	16.35%
YoY %	-14.49%	30.19%	20.45%	29.41%	-29.17%	2.13%	-	-
Horiz. %	125.53%	146.81%	112.77%	93.62%	72.34%	102.13%	100.00%	-
P/EPS	13.35	15.55	17.58	17.52	-349.47	316.63	13.67	-1.56%
YoY %	-14.15%	-11.55%	0.34%	105.01%	-210.37%	2,216.24%	-	-
Horiz. %	97.66%	113.75%	128.60%	128.16%	-2,556.47%	2,316.24%	100.00%	-
EY	7.49	6.43	5.69	5.71	-0.29	0.32	7.32	1.54%
YoY %	16.49%	13.01%	-0.35%	2,068.97%	-190.62%	-95.63%	-	-
Horiz. %	102.32%	87.84%	77.73%	78.01%	-3.96%	4.37%	100.00%	-
DY	5.50	5.07	5.88	5.90	7.04	4.90	5.12	4.88%
YoY %	8.48%	-13.78%	-0.34%	-16.19%	43.67%	-4.30%	-	-
Horiz. %	107.42%	99.02%	114.84%	115.23%	137.50%	95.70%	100.00%	-
P/NAPS	0.94	1.01	0.64	0.47	0.51	0.73	0.73	18.34%
YoY %	-6.93%	57.81%	36.17%	-7.84%	-30.14%	0.00%	-	-
Horiz. %	128.77%	138.36%	87.67%	64.38%	69.86%	100.00%	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

404

MYEG

MY E.G. SERVICES BHD

402

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

347

YTL

YTL CORPORATION BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

254

CAPITALA

CAPITAL A BERHAD

241

SAPNRG

SAPURA ENERGY BERHAD

233

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