[BSTEAD] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- -2.65%

YoY- 13.6%

Quarter Report

Boustead Q4-Y2011.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	9,921,300	9,597,900	9,326,300	8,555,800	7,691,300	7,016,500	6,216,200	36.45%
YoY %	3.37%	2.91%	9.01%	11.24%	9.62%	12.87%	-	-
Horiz. %	159.60%	154.40%	150.03%	137.64%	123.73%	112.87%	100.00%	-
PBT	680,100	714,500	885,700	831,000	837,900	824,500	759,800	-7.10%
YoY %	-4.81%	-19.33%	6.58%	-0.82%	1.63%	8.52%	-	-
Horiz. %	89.51%	94.04%	116.57%	109.37%	110.28%	108.52%	100.00%	-
Tax	-103,400	-95,400	-99,600	-99,100	-101,400	-107,700	-104,600	-0.76%
YoY %	-8.39%	4.22%	-0.50%	2.27%	5.85%	-2.96%	-	-
Horiz. %	98.85%	91.20%	95.22%	94.74%	96.94%	102.96%	100.00%	-
NP	576,700	619,100	786,100	731,900	736,500	716,800	655,200	-8.13%
YoY %	-6.85%	-21.24%	7.41%	-0.62%	2.75%	9.40%	-	-
Horiz. %	88.02%	94.49%	119.98%	111.71%	112.41%	109.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	458,500	501,500	643,000	610,600	627,200	598,200	559,500	-12.39%
YoY %	-8.57%	-22.01%	5.31%	-2.65%	4.85%	6.92%	-	-
Horiz. %	81.95%	89.63%	114.92%	109.13%	112.10%	106.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	13.35%	11.25%	11.93%	12.10%	13.06%	13.77%	-
YoY %	13.86%	18.67%	-5.70%	-1.40%	-7.35%	-5.16%	-	-
Horiz. %	110.38%	96.95%	81.70%	86.64%	87.87%	94.84%	100.00%	-
Total Cost	9,344,600	8,978,800	8,540,200	7,823,900	6,954,800	6,299,700	5,561,000	41.20%
YoY %	4.07%	5.14%	9.16%	12.50%	10.40%	13.28%	-	-
Horiz. %	168.04%	161.46%	153.57%	140.69%	125.06%	113.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,613,997	4,545,626	4,582,102	4,892,840	4,352,776	4,343,268	4,222,782	6.06%
YoY %	1.50%	-0.80%	-6.35%	12.41%	0.22%	2.85%	-	-
Horiz. %	109.26%	107.65%	108.51%	115.87%	103.08%	102.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	351,608	454,983	471,511	375,164	394,883	300,932	394,363	-7.34%
YoY %	-22.72%	-3.51%	25.68%	-4.99%	31.22%	-23.69%	-	-
Horiz. %	89.16%	115.37%	119.56%	95.13%	100.13%	76.31%	100.00%	-
Div Payout %	76.69%	90.72%	73.33%	61.44%	62.96%	50.31%	70.48%	-
YoY %	-15.47%	23.71%	19.35%	-2.41%	25.14%	-28.62%	-	-
Horiz. %	108.81%	128.72%	104.04%	87.17%	89.33%	71.38%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	4,613,997	4,545,626	4,582,102	4,892,840	4,352,776	4,343,268	4,222,782	6.06%
YoY %	1.50%	-0.80%	-6.35%	12.41%	0.22%	2.85%	-	-
Horiz. %	109.26%	107.65%	108.51%	115.87%	103.08%	102.85%	100.00%	-
NOSH	1,034,528	1,033,096	1,034,334	1,034,427	940,124	940,101	940,486	6.54%
YoY %	0.14%	-0.12%	-0.01%	10.03%	0.00%	-0.04%	-	-
Horiz. %	110.00%	109.85%	109.98%	109.99%	99.96%	99.96%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	5.81%	6.45%	8.43%	8.55%	9.58%	10.22%	10.54%	-
YoY %	-9.92%	-23.49%	-1.40%	-10.75%	-6.26%	-3.04%	-	-
Horiz. %	55.12%	61.20%	79.98%	81.12%	90.89%	96.96%	100.00%	-
ROE	9.94%	11.03%	14.03%	12.48%	14.41%	13.77%	13.25%	-
YoY %	-9.88%	-21.38%	12.42%	-13.39%	4.65%	3.92%	-	-
Horiz. %	75.02%	83.25%	105.89%	94.19%	108.75%	103.92%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	959.02	929.04	901.67	827.11	818.12	746.36	660.96	28.07%
YoY %	3.23%	3.04%	9.01%	1.10%	9.61%	12.92%	-	-
Horiz. %	145.10%	140.56%	136.42%	125.14%	123.78%	112.92%	100.00%	-
EPS	44.32	48.54	62.17	59.03	66.71	63.63	59.49	-17.77%
YoY %	-8.69%	-21.92%	5.32%	-11.51%	4.84%	6.96%	-	-
Horiz. %	74.50%	81.59%	104.50%	99.23%	112.14%	106.96%	100.00%	-
DPS	34.00	44.04	45.59	36.27	42.00	32.00	42.00	-13.10%
YoY %	-22.80%	-3.40%	25.70%	-13.64%	31.25%	-23.81%	-	-
Horiz. %	80.95%	104.86%	108.55%	86.36%	100.00%	76.19%	100.00%	-
NAPS	4.46	4.40	4.43	4.73	4.63	4.62	4.49	-0.44%
YoY %	1.36%	-0.68%	-6.34%	2.16%	0.22%	2.90%	-	-
Horiz. %	99.33%	98.00%	98.66%	105.35%	103.12%	102.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,427
RPS	489.46	473.50	460.10	422.09	379.44	346.15	306.67	36.45%
YoY %	3.37%	2.91%	9.01%	11.24%	9.62%	12.87%	-	-
Horiz. %	159.60%	154.40%	150.03%	137.64%	123.73%	112.87%	100.00%	-
EPS	22.62	24.74	31.72	30.12	30.94	29.51	27.60	-12.39%
YoY %	-8.57%	-22.01%	5.31%	-2.65%	4.85%	6.92%	-	-
Horiz. %	81.96%	89.64%	114.93%	109.13%	112.10%	106.92%	100.00%	-
DPS	17.35	22.45	23.26	18.51	19.48	14.85	19.46	-7.34%
YoY %	-22.72%	-3.48%	25.66%	-4.98%	31.18%	-23.69%	-	-
Horiz. %	89.16%	115.36%	119.53%	95.12%	100.10%	76.31%	100.00%	-
NAPS	2.2763	2.2425	2.2605	2.4138	2.1474	2.1427	2.0833	6.06%
YoY %	1.51%	-0.80%	-6.35%	12.41%	0.22%	2.85%	-	-
Horiz. %	109.26%	107.64%	108.51%	115.86%	103.08%	102.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	5.20	5.32	5.43	5.25	4.49	5.51	5.22	-
P/RPS	0.54	0.57	0.60	0.63	0.55	0.74	0.79	-22.34%
YoY %	-5.26%	-5.00%	-4.76%	14.55%	-25.68%	-6.33%	-	-
Horiz. %	68.35%	72.15%	75.95%	79.75%	69.62%	93.67%	100.00%	-
P/EPS	11.73	10.96	8.73	8.89	6.73	8.66	8.77	21.33%
YoY %	7.03%	25.54%	-1.80%	32.10%	-22.29%	-1.25%	-	-
Horiz. %	133.75%	124.97%	99.54%	101.37%	76.74%	98.75%	100.00%	-
EY	8.52	9.12	11.45	11.24	14.86	11.55	11.40	-17.60%
YoY %	-6.58%	-20.35%	1.87%	-24.36%	28.66%	1.32%	-	-
Horiz. %	74.74%	80.00%	100.44%	98.60%	130.35%	101.32%	100.00%	-
DY	6.54	8.28	8.40	6.91	9.35	5.81	8.05	-12.89%
YoY %	-21.01%	-1.43%	21.56%	-26.10%	60.93%	-27.83%	-	-
Horiz. %	81.24%	102.86%	104.35%	85.84%	116.15%	72.17%	100.00%	-
P/NAPS	1.17	1.21	1.23	1.11	0.97	1.19	1.16	0.57%
YoY %	-3.31%	-1.63%	10.81%	14.43%	-18.49%	2.59%	-	-
Horiz. %	100.86%	104.31%	106.03%	95.69%	83.62%	102.59%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	22/08/12	28/05/12	27/02/12	21/11/11	18/08/11	27/05/11	-
Price	4.99	5.43	5.08	5.41	4.85	4.90	5.10	-
P/RPS	0.52	0.58	0.56	0.65	0.59	0.66	0.77	-22.97%
YoY %	-10.34%	3.57%	-13.85%	10.17%	-10.61%	-14.29%	-	-
Horiz. %	67.53%	75.32%	72.73%	84.42%	76.62%	85.71%	100.00%	-
P/EPS	11.26	11.19	8.17	9.17	7.27	7.70	8.57	19.90%
YoY %	0.63%	36.96%	-10.91%	26.13%	-5.58%	-10.15%	-	-
Horiz. %	131.39%	130.57%	95.33%	107.00%	84.83%	89.85%	100.00%	-
EY	8.88	8.94	12.24	10.91	13.76	12.99	11.66	-16.56%
YoY %	-0.67%	-26.96%	12.19%	-20.71%	5.93%	11.41%	-	-
Horiz. %	76.16%	76.67%	104.97%	93.57%	118.01%	111.41%	100.00%	-
DY	6.81	8.11	8.97	6.70	8.66	6.53	8.24	-11.90%
YoY %	-16.03%	-9.59%	33.88%	-22.63%	32.62%	-20.75%	-	-
Horiz. %	82.65%	98.42%	108.86%	81.31%	105.10%	79.25%	100.00%	-
P/NAPS	1.12	1.23	1.15	1.14	1.05	1.06	1.14	-1.16%
YoY %	-8.94%	6.96%	0.88%	8.57%	-0.94%	-7.02%	-	-
Horiz. %	98.25%	107.89%	100.88%	100.00%	92.11%	92.98%	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 - 24 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

344

SAPNRG

SAPURA ENERGY BERHAD

286

DNEX

DAGANG NEXCHANGE BERHAD

258

YTLPOWR

YTL POWER INTERNATIONAL BHD

246

MYEG

MY E.G. SERVICES BHD

209

GENTING

GENTING BHD

191

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

178

Daily Stocks

ICONIC-WA

0.025

+0.005

112,995,600

SAPNRG

0.045

0.00

111,637,900

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,650,700

BJCORP

0.31

+0.025

72,657,500

EKOVEST

0.455

-0.005

63,688,600

HSI-HSW

0.035

-0.005

50,011,900

ICONIC

0.085

-0.005

39,763,500

HSI-CVB

0.08

+0.01

35,409,500

More active Stocks

NESTLE

126.80

+0.50

34,700

HEIM

23.34

+0.34

87,800

UTDPLT

26.30

+0.20

180,700

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.75

+0.14

485,400

HLFG

16.80

+0.12

89,800

GASMSIA

3.64

+0.11

331,800

HSI-CV5

0.56

+0.10

8,300

TAS

0.675

+0.09

15,001,100

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

35,300

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.83

-0.17

4,334,100

LPI

11.90

-0.14

38,700

UWC

3.16

-0.12

545,800

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

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