[BSTEAD] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.4%
YoY- -19.48%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,620,100 10,000,700 10,608,200 11,372,600 11,378,800 11,180,700 11,212,000 -9.73%
PBT 595,300 621,900 685,700 609,800 682,900 666,100 707,700 -10.91%
Tax -127,200 -136,900 -152,400 -172,400 -172,800 -149,000 -147,900 -9.58%
NP 468,100 485,000 533,300 437,400 510,100 517,100 559,800 -11.27%
-
NP to SH 320,200 351,900 408,200 329,400 408,700 435,300 478,800 -23.58%
-
Tax Rate 21.37% 22.01% 22.23% 28.27% 25.30% 22.37% 20.90% -
Total Cost 9,152,000 9,515,700 10,074,900 10,935,200 10,868,700 10,663,600 10,652,200 -9.64%
-
Net Worth 5,862,142 5,659,999 5,884,849 5,604,772 5,171,232 5,170,542 5,233,499 7.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 215,543 241,326 268,884 294,743 310,243 310,208 310,212 -21.60%
Div Payout % 67.32% 68.58% 65.87% 89.48% 75.91% 71.26% 64.79% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 5,862,142 5,659,999 5,884,849 5,604,772 5,171,232 5,170,542 5,233,499 7.87%
NOSH 1,035,714 1,000,000 1,034,244 1,034,090 1,034,246 1,034,108 1,034,288 0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.87% 4.85% 5.03% 3.85% 4.48% 4.62% 4.99% -
ROE 5.46% 6.22% 6.94% 5.88% 7.90% 8.42% 9.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 928.84 1,000.07 1,025.70 1,099.77 1,100.20 1,081.19 1,084.03 -9.81%
EPS 30.92 35.19 39.47 31.85 39.52 42.09 46.29 -23.64%
DPS 20.81 24.13 26.00 28.50 30.00 30.00 30.00 -21.69%
NAPS 5.66 5.66 5.69 5.42 5.00 5.00 5.06 7.77%
Adjusted Per Share Value based on latest NOSH - 1,034,090
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 474.60 493.37 523.34 561.06 561.36 551.59 553.13 -9.72%
EPS 15.80 17.36 20.14 16.25 20.16 21.48 23.62 -23.56%
DPS 10.63 11.91 13.27 14.54 15.31 15.30 15.30 -21.60%
NAPS 2.892 2.7923 2.9032 2.7651 2.5512 2.5508 2.5819 7.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.15 4.60 4.82 5.00 5.17 5.42 5.62 -
P/RPS 0.45 0.46 0.47 0.45 0.47 0.50 0.52 -9.21%
P/EPS 13.42 13.07 12.21 15.70 13.08 12.88 12.14 6.93%
EY 7.45 7.65 8.19 6.37 7.64 7.77 8.24 -6.51%
DY 5.01 5.25 5.39 5.70 5.80 5.54 5.34 -4.17%
P/NAPS 0.73 0.81 0.85 0.92 1.03 1.08 1.11 -24.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 27/02/15 27/11/14 25/08/14 26/05/14 27/02/14 -
Price 4.10 4.40 4.65 4.96 5.13 5.36 5.36 -
P/RPS 0.44 0.44 0.45 0.45 0.47 0.50 0.49 -6.94%
P/EPS 13.26 12.50 11.78 15.57 12.98 12.73 11.58 9.47%
EY 7.54 8.00 8.49 6.42 7.70 7.85 8.64 -8.70%
DY 5.08 5.48 5.59 5.75 5.85 5.60 5.60 -6.30%
P/NAPS 0.72 0.78 0.82 0.92 1.03 1.07 1.06 -22.78%

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