[BSTEAD] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

30-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -3.81%

YoY- -6.5%

Quarter Report

Boustead Q3-Y2015.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	8,488,300	8,626,900	8,662,500	9,046,100	9,620,100	10,000,700	10,608,200	-13.82%
YoY %	-1.61%	-0.41%	-4.24%	-5.97%	-3.81%	-5.73%	-	-
Horiz. %	80.02%	81.32%	81.66%	85.27%	90.69%	94.27%	100.00%	-
PBT	493,800	236,000	269,200	575,900	595,300	621,900	685,700	-19.67%
YoY %	109.24%	-12.33%	-53.26%	-3.26%	-4.28%	-9.30%	-	-
Horiz. %	72.01%	34.42%	39.26%	83.99%	86.82%	90.70%	100.00%	-
Tax	-137,400	-130,200	-129,800	-111,700	-127,200	-136,900	-152,400	-6.68%
YoY %	-5.53%	-0.31%	-16.20%	12.19%	7.09%	10.17%	-	-
Horiz. %	90.16%	85.43%	85.17%	73.29%	83.46%	89.83%	100.00%	-
NP	356,400	105,800	139,400	464,200	468,100	485,000	533,300	-23.58%
YoY %	236.86%	-24.10%	-69.97%	-0.83%	-3.48%	-9.06%	-	-
Horiz. %	66.83%	19.84%	26.14%	87.04%	87.77%	90.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,500	-8,400	13,200	308,000	320,200	351,900	408,200	-34.90%
YoY %	2,653.57%	-163.64%	-95.71%	-3.81%	-9.01%	-13.79%	-	-
Horiz. %	52.55%	-2.06%	3.23%	75.45%	78.44%	86.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.83%	55.17%	48.22%	19.40%	21.37%	22.01%	22.23%	-
YoY %	-49.56%	14.41%	148.56%	-9.22%	-2.91%	-0.99%	-	-
Horiz. %	125.19%	248.18%	216.91%	87.27%	96.13%	99.01%	100.00%	-
Total Cost	8,131,900	8,521,100	8,523,100	8,581,900	9,152,000	9,515,700	10,074,900	-13.32%
YoY %	-4.57%	-0.02%	-0.69%	-6.23%	-3.82%	-5.55%	-	-
Horiz. %	80.71%	84.58%	84.60%	85.18%	90.84%	94.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,983,165	5,705,769	5,695,609	5,793,103	5,862,142	5,659,999	5,884,849	22.56%
YoY %	39.91%	0.18%	-1.68%	-1.18%	3.57%	-3.82%	-	-
Horiz. %	135.66%	96.96%	96.78%	98.44%	99.61%	96.18%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	221,532	206,512	204,830	215,566	215,543	241,326	268,884	-12.12%
YoY %	7.27%	0.82%	-4.98%	0.01%	-10.68%	-10.25%	-	-
Horiz. %	82.39%	76.80%	76.18%	80.17%	80.16%	89.75%	100.00%	-
Div Payout %	103.28%	0.00%	1,551.74%	69.99%	67.32%	68.58%	65.87%	-
YoY %	0.00%	0.00%	2,117.09%	3.97%	-1.84%	4.11%	-	-
Horiz. %	156.79%	0.00%	2,355.76%	106.25%	102.20%	104.11%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	7,983,165	5,705,769	5,695,609	5,793,103	5,862,142	5,659,999	5,884,849	22.56%
YoY %	39.91%	0.18%	-1.68%	-1.18%	3.57%	-3.82%	-	-
Horiz. %	135.66%	96.96%	96.78%	98.44%	99.61%	96.18%	100.00%	-
NOSH	1,447,849	1,033,653	1,024,390	1,034,482	1,035,714	1,000,000	1,034,244	25.16%
YoY %	40.07%	0.90%	-0.98%	-0.12%	3.57%	-3.31%	-	-
Horiz. %	139.99%	99.94%	99.05%	100.02%	100.14%	96.69%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	4.20%	1.23%	1.61%	5.13%	4.87%	4.85%	5.03%	-
YoY %	241.46%	-23.60%	-68.62%	5.34%	0.41%	-3.58%	-	-
Horiz. %	83.50%	24.45%	32.01%	101.99%	96.82%	96.42%	100.00%	-
ROE	2.69%	-0.15%	0.23%	5.32%	5.46%	6.22%	6.94%	-
YoY %	1,893.33%	-165.22%	-95.68%	-2.56%	-12.22%	-10.37%	-	-
Horiz. %	38.76%	-2.16%	3.31%	76.66%	78.67%	89.63%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	508.25	834.60	845.63	874.46	928.84	1,000.07	1,025.70	-37.40%
YoY %	-39.10%	-1.30%	-3.30%	-5.85%	-7.12%	-2.50%	-	-
Horiz. %	49.55%	81.37%	82.44%	85.25%	90.56%	97.50%	100.00%	-
EPS	12.84	-0.81	1.29	29.77	30.92	35.19	39.47	-52.73%
YoY %	1,685.19%	-162.79%	-95.67%	-3.72%	-12.13%	-10.84%	-	-
Horiz. %	32.53%	-2.05%	3.27%	75.42%	78.34%	89.16%	100.00%	-
DPS	13.26	20.00	20.00	20.84	20.81	24.13	26.00	-36.19%
YoY %	-33.70%	0.00%	-4.03%	0.14%	-13.76%	-7.19%	-	-
Horiz. %	51.00%	76.92%	76.92%	80.15%	80.04%	92.81%	100.00%	-
NAPS	4.78	5.52	5.56	5.60	5.66	5.66	5.69	-10.97%
YoY %	-13.41%	-0.72%	-0.71%	-1.06%	0.00%	-0.53%	-	-
Horiz. %	84.01%	97.01%	97.72%	98.42%	99.47%	99.47%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,482
RPS	418.76	425.60	427.36	446.28	474.60	493.37	523.34	-13.82%
YoY %	-1.61%	-0.41%	-4.24%	-5.97%	-3.80%	-5.73%	-	-
Horiz. %	80.02%	81.32%	81.66%	85.28%	90.69%	94.27%	100.00%	-
EPS	10.58	-0.41	0.65	15.19	15.80	17.36	20.14	-34.92%
YoY %	2,680.49%	-163.08%	-95.72%	-3.86%	-8.99%	-13.80%	-	-
Horiz. %	52.53%	-2.04%	3.23%	75.42%	78.45%	86.20%	100.00%	-
DPS	10.93	10.19	10.11	10.63	10.63	11.91	13.27	-12.14%
YoY %	7.26%	0.79%	-4.89%	0.00%	-10.75%	-10.25%	-	-
Horiz. %	82.37%	76.79%	76.19%	80.11%	80.11%	89.75%	100.00%	-
NAPS	3.9384	2.8149	2.8099	2.858	2.892	2.7923	2.9032	22.56%
YoY %	39.91%	0.18%	-1.68%	-1.18%	3.57%	-3.82%	-	-
Horiz. %	135.66%	96.96%	96.79%	98.44%	99.61%	96.18%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.71	3.93	4.30	3.95	4.15	4.60	4.82	-
P/RPS	0.53	0.47	0.51	0.45	0.45	0.46	0.47	8.34%
YoY %	12.77%	-7.84%	13.33%	0.00%	-2.17%	-2.13%	-	-
Horiz. %	112.77%	100.00%	108.51%	95.74%	95.74%	97.87%	100.00%	-
P/EPS	21.10	-483.60	333.70	13.27	13.42	13.07	12.21	44.05%
YoY %	104.36%	-244.92%	2,414.69%	-1.12%	2.68%	7.04%	-	-
Horiz. %	172.81%	-3,960.69%	2,733.01%	108.68%	109.91%	107.04%	100.00%	-
EY	4.74	-0.21	0.30	7.54	7.45	7.65	8.19	-30.57%
YoY %	2,357.14%	-170.00%	-96.02%	1.21%	-2.61%	-6.59%	-	-
Horiz. %	57.88%	-2.56%	3.66%	92.06%	90.96%	93.41%	100.00%	-
DY	4.89	5.09	4.65	5.28	5.01	5.25	5.39	-6.28%
YoY %	-3.93%	9.46%	-11.93%	5.39%	-4.57%	-2.60%	-	-
Horiz. %	90.72%	94.43%	86.27%	97.96%	92.95%	97.40%	100.00%	-
P/NAPS	0.57	0.71	0.77	0.71	0.73	0.81	0.85	-23.40%
YoY %	-19.72%	-7.79%	8.45%	-2.74%	-9.88%	-4.71%	-	-
Horiz. %	67.06%	83.53%	90.59%	83.53%	85.88%	95.29%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	25/05/16	29/02/16	30/11/15	24/08/15	25/05/15	27/02/15	-
Price	2.25	2.84	4.08	4.07	4.10	4.40	4.65	-
P/RPS	0.44	0.34	0.48	0.47	0.44	0.44	0.45	-1.48%
YoY %	29.41%	-29.17%	2.13%	6.82%	0.00%	-2.22%	-	-
Horiz. %	97.78%	75.56%	106.67%	104.44%	97.78%	97.78%	100.00%	-
P/EPS	17.52	-349.47	316.63	13.67	13.26	12.50	11.78	30.32%
YoY %	105.01%	-210.37%	2,216.24%	3.09%	6.08%	6.11%	-	-
Horiz. %	148.73%	-2,966.64%	2,687.86%	116.04%	112.56%	106.11%	100.00%	-
EY	5.71	-0.29	0.32	7.32	7.54	8.00	8.49	-23.25%
YoY %	2,068.97%	-190.62%	-95.63%	-2.92%	-5.75%	-5.77%	-	-
Horiz. %	67.26%	-3.42%	3.77%	86.22%	88.81%	94.23%	100.00%	-
DY	5.90	7.04	4.90	5.12	5.08	5.48	5.59	3.66%
YoY %	-16.19%	43.67%	-4.30%	0.79%	-7.30%	-1.97%	-	-
Horiz. %	105.55%	125.94%	87.66%	91.59%	90.88%	98.03%	100.00%	-
P/NAPS	0.47	0.51	0.73	0.73	0.72	0.78	0.82	-31.02%
YoY %	-7.84%	-30.14%	0.00%	1.39%	-7.69%	-4.88%	-	-
Horiz. %	57.32%	62.20%	89.02%	89.02%	87.80%	95.12%	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