[BSTEAD] QoQ TTM Result on 30-Sep-2012 [#3] | Financial Results | I3investor

[BSTEAD] QoQ TTM Result on 30-Sep-2012 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

20-Nov-2012

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -8.57%

YoY- -26.9%

Quarter Report

Boustead Q3-Y2012.pdf

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
TTM Result
Revenue	10,112,300	10,219,100	10,046,000	9,921,300	9,597,900	9,326,300	8,555,800	11.79%
YoY %	-1.05%	1.72%	1.26%	3.37%	2.91%	9.01%	-	-
Horiz. %	118.19%	119.44%	117.42%	115.96%	112.18%	109.01%	100.00%	-
PBT	574,100	560,400	608,400	680,100	714,500	885,700	831,000	-21.86%
YoY %	2.44%	-7.89%	-10.54%	-4.81%	-19.33%	6.58%	-	-
Horiz. %	69.09%	67.44%	73.21%	81.84%	85.98%	106.58%	100.00%	-
Tax	-98,100	-103,100	-96,500	-103,400	-95,400	-99,600	-99,100	-0.67%
YoY %	4.85%	-6.84%	6.67%	-8.39%	4.22%	-0.50%	-	-
Horiz. %	98.99%	104.04%	97.38%	104.34%	96.27%	100.50%	100.00%	-
NP	476,000	457,300	511,900	576,700	619,100	786,100	731,900	-24.95%
YoY %	4.09%	-10.67%	-11.24%	-6.85%	-21.24%	7.41%	-	-
Horiz. %	65.04%	62.48%	69.94%	78.79%	84.59%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	389,500	372,000	416,700	458,500	501,500	643,000	610,600	-25.91%
YoY %	4.70%	-10.73%	-9.12%	-8.57%	-22.01%	5.31%	-	-
Horiz. %	63.79%	60.92%	68.24%	75.09%	82.13%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.09%	18.40%	15.86%	15.20%	13.35%	11.25%	11.93%	-
YoY %	-7.12%	16.02%	4.34%	13.86%	18.67%	-5.70%	-	-
Horiz. %	143.25%	154.23%	132.94%	127.41%	111.90%	94.30%	100.00%	-
Total Cost	9,636,300	9,761,800	9,534,100	9,344,600	8,978,800	8,540,200	7,823,900	14.91%
YoY %	-1.29%	2.39%	2.03%	4.07%	5.14%	9.16%	-	-
Horiz. %	123.16%	124.77%	121.86%	119.44%	114.76%	109.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,672,702	4,684,751	4,654,639	4,613,997	4,545,626	4,582,102	4,892,840	-3.02%
YoY %	-0.26%	0.65%	0.88%	1.50%	-0.80%	-6.35%	-	-
Horiz. %	95.50%	95.75%	95.13%	94.30%	92.90%	93.65%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	336,126	336,074	336,087	351,608	454,983	471,511	375,164	-7.06%
YoY %	0.02%	-0.00%	-4.41%	-22.72%	-3.51%	25.68%	-	-
Horiz. %	89.59%	89.58%	89.58%	93.72%	121.28%	125.68%	100.00%	-
Div Payout %	86.30%	90.34%	80.65%	76.69%	90.72%	73.33%	61.44%	-
YoY %	-4.47%	12.01%	5.16%	-15.47%	23.71%	19.35%	-	-
Horiz. %	140.46%	147.04%	131.27%	124.82%	147.66%	119.35%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	4,672,702	4,684,751	4,654,639	4,613,997	4,545,626	4,582,102	4,892,840	-3.02%
YoY %	-0.26%	0.65%	0.88%	1.50%	-0.80%	-6.35%	-	-
Horiz. %	95.50%	95.75%	95.13%	94.30%	92.90%	93.65%	100.00%	-
NOSH	1,033,783	1,034,161	1,034,364	1,034,528	1,033,096	1,034,334	1,034,427	-0.04%
YoY %	-0.04%	-0.02%	-0.02%	0.14%	-0.12%	-0.01%	-	-
Horiz. %	99.94%	99.97%	99.99%	100.01%	99.87%	99.99%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	4.71%	4.47%	5.10%	5.81%	6.45%	8.43%	8.55%	-
YoY %	5.37%	-12.35%	-12.22%	-9.92%	-23.49%	-1.40%	-	-
Horiz. %	55.09%	52.28%	59.65%	67.95%	75.44%	98.60%	100.00%	-
ROE	8.34%	7.94%	8.95%	9.94%	11.03%	14.03%	12.48%	-
YoY %	5.04%	-11.28%	-9.96%	-9.88%	-21.38%	12.42%	-	-
Horiz. %	66.83%	63.62%	71.71%	79.65%	88.38%	112.42%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	978.18	988.15	971.22	959.02	929.04	901.67	827.11	11.84%
YoY %	-1.01%	1.74%	1.27%	3.23%	3.04%	9.01%	-	-
Horiz. %	118.26%	119.47%	117.42%	115.95%	112.32%	109.01%	100.00%	-
EPS	37.68	35.97	40.29	44.32	48.54	62.17	59.03	-25.88%
YoY %	4.75%	-10.72%	-9.09%	-8.69%	-21.92%	5.32%	-	-
Horiz. %	63.83%	60.94%	68.25%	75.08%	82.23%	105.32%	100.00%	-
DPS	32.50	32.50	32.50	34.00	44.04	45.59	36.27	-7.06%
YoY %	0.00%	0.00%	-4.41%	-22.80%	-3.40%	25.70%	-	-
Horiz. %	89.61%	89.61%	89.61%	93.74%	121.42%	125.70%	100.00%	-
NAPS	4.52	4.53	4.50	4.46	4.40	4.43	4.73	-2.98%
YoY %	-0.22%	0.67%	0.90%	1.36%	-0.68%	-6.34%	-	-
Horiz. %	95.56%	95.77%	95.14%	94.29%	93.02%	93.66%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,528
RPS	498.88	504.15	495.61	489.46	473.50	460.10	422.09	11.79%
YoY %	-1.05%	1.72%	1.26%	3.37%	2.91%	9.01%	-	-
Horiz. %	118.19%	119.44%	117.42%	115.96%	112.18%	109.01%	100.00%	-
EPS	19.22	18.35	20.56	22.62	24.74	31.72	30.12	-25.90%
YoY %	4.74%	-10.75%	-9.11%	-8.57%	-22.01%	5.31%	-	-
Horiz. %	63.81%	60.92%	68.26%	75.10%	82.14%	105.31%	100.00%	-
DPS	16.58	16.58	16.58	17.35	22.45	23.26	18.51	-7.08%
YoY %	0.00%	0.00%	-4.44%	-22.72%	-3.48%	25.66%	-	-
Horiz. %	89.57%	89.57%	89.57%	93.73%	121.29%	125.66%	100.00%	-
NAPS	2.3052	2.3112	2.2963	2.2763	2.2425	2.2605	2.4138	-3.02%
YoY %	-0.26%	0.65%	0.88%	1.51%	-0.80%	-6.35%	-	-
Horiz. %	95.50%	95.75%	95.13%	94.30%	92.90%	93.65%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	5.24	5.13	5.20	5.20	5.32	5.43	5.25	-
P/RPS	0.54	0.52	0.54	0.54	0.57	0.60	0.63	-9.77%
YoY %	3.85%	-3.70%	0.00%	-5.26%	-5.00%	-4.76%	-	-
Horiz. %	85.71%	82.54%	85.71%	85.71%	90.48%	95.24%	100.00%	-
P/EPS	13.91	14.26	12.91	11.73	10.96	8.73	8.89	34.81%
YoY %	-2.45%	10.46%	10.06%	7.03%	25.54%	-1.80%	-	-
Horiz. %	156.47%	160.40%	145.22%	131.95%	123.28%	98.20%	100.00%	-
EY	7.19	7.01	7.75	8.52	9.12	11.45	11.24	-25.77%
YoY %	2.57%	-9.55%	-9.04%	-6.58%	-20.35%	1.87%	-	-
Horiz. %	63.97%	62.37%	68.95%	75.80%	81.14%	101.87%	100.00%	-
DY	6.20	6.34	6.25	6.54	8.28	8.40	6.91	-6.97%
YoY %	-2.21%	1.44%	-4.43%	-21.01%	-1.43%	21.56%	-	-
Horiz. %	89.73%	91.75%	90.45%	94.65%	119.83%	121.56%	100.00%	-
P/NAPS	1.16	1.13	1.16	1.17	1.21	1.23	1.11	2.98%
YoY %	2.65%	-2.59%	-0.85%	-3.31%	-1.63%	10.81%	-	-
Horiz. %	104.50%	101.80%	104.50%	105.41%	109.01%	110.81%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	22/05/13	25/02/13	20/11/12	22/08/12	28/05/12	27/02/12	-
Price	5.24	5.39	4.70	4.99	5.43	5.08	5.41	-
P/RPS	0.54	0.55	0.48	0.52	0.58	0.56	0.65	-11.63%
YoY %	-1.82%	14.58%	-7.69%	-10.34%	3.57%	-13.85%	-	-
Horiz. %	83.08%	84.62%	73.85%	80.00%	89.23%	86.15%	100.00%	-
P/EPS	13.91	14.98	11.67	11.26	11.19	8.17	9.17	32.05%
YoY %	-7.14%	28.36%	3.64%	0.63%	36.96%	-10.91%	-	-
Horiz. %	151.69%	163.36%	127.26%	122.79%	122.03%	89.09%	100.00%	-
EY	7.19	6.67	8.57	8.88	8.94	12.24	10.91	-24.28%
YoY %	7.80%	-22.17%	-3.49%	-0.67%	-26.96%	12.19%	-	-
Horiz. %	65.90%	61.14%	78.55%	81.39%	81.94%	112.19%	100.00%	-
DY	6.20	6.03	6.91	6.81	8.11	8.97	6.70	-5.04%
YoY %	2.82%	-12.74%	1.47%	-16.03%	-9.59%	33.88%	-	-
Horiz. %	92.54%	90.00%	103.13%	101.64%	121.04%	133.88%	100.00%	-
P/NAPS	1.16	1.19	1.04	1.12	1.23	1.15	1.14	1.16%
YoY %	-2.52%	14.42%	-7.14%	-8.94%	6.96%	0.88%	-	-
Horiz. %	101.75%	104.39%	91.23%	98.25%	107.89%	100.88%	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

Post a Comment

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 - 24 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

TNG eWallet denies fraud activity in singer Zahid Baharuddin’s case, so how did his wife lose over RM10,000?

2

save malaysia!

High Court bins Musang King farmers’ bid to challenge land eviction notice in Pahang

3

save malaysia!

Kadir Jasin warns PMX, PH against falling into the trap to free Najib

4

save malaysia!

Kuala Kubu Baharu by-election: The challenges for DAP, PH, unity government — Part 2 By Dr Ong Kian Ming

5

save malaysia!

UOB research: Malaysia's E&E recovery lagging behind regional peers

6

save malaysia!

Rafizi sees Malaysian economy strengthening alongside Bursa

7

BFM Podcast

China EVs Ready For Global Domination?

8

Stock Market Enthusiast

CONSUMER sector: Malaysia's Dividend Darlings? (KingKKK): Top 10 Stocks to Weather the Storm. APOLLO, DLADY, SPRITZER, FFB, F&N, GCB, QL, MRDIY, NESTLE, BJFOOD

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

373

3

PERAK TRANSIT BERHAD

367

4

HONG LEONG INDUSTRIES BHD

365

5

SAPURA ENERGY BERHAD

289

6

DAGANG NEXCHANGE BERHAD

245

7

YTL POWER INTERNATIONAL BHD

204

8

MY E.G. SERVICES BHD

198

9

MALAYSIAN RESOURCES CORPORATION BERHAD

180

10

GENTING BHD

179

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....