[BSTEAD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

25-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- -9.12%

YoY- -31.76%

Quarter Report

Boustead Q4-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	10,300,700	10,112,300	10,219,100	10,046,000	9,921,300	9,597,900	9,326,300	6.84%
YoY %	1.86%	-1.05%	1.72%	1.26%	3.37%	2.91%	-	-
Horiz. %	110.45%	108.43%	109.57%	107.72%	106.38%	102.91%	100.00%	-
PBT	600,600	574,100	560,400	608,400	680,100	714,500	885,700	-22.79%
YoY %	4.62%	2.44%	-7.89%	-10.54%	-4.81%	-19.33%	-	-
Horiz. %	67.81%	64.82%	63.27%	68.69%	76.79%	80.67%	100.00%	-
Tax	-103,600	-98,100	-103,100	-96,500	-103,400	-95,400	-99,600	2.65%
YoY %	-5.61%	4.85%	-6.84%	6.67%	-8.39%	4.22%	-	-
Horiz. %	104.02%	98.49%	103.51%	96.89%	103.82%	95.78%	100.00%	-
NP	497,000	476,000	457,300	511,900	576,700	619,100	786,100	-26.31%
YoY %	4.41%	4.09%	-10.67%	-11.24%	-6.85%	-21.24%	-	-
Horiz. %	63.22%	60.55%	58.17%	65.12%	73.36%	78.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,100	389,500	372,000	416,700	458,500	501,500	643,000	-26.00%
YoY %	5.03%	4.70%	-10.73%	-9.12%	-8.57%	-22.01%	-	-
Horiz. %	63.62%	60.58%	57.85%	64.81%	71.31%	77.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	17.09%	18.40%	15.86%	15.20%	13.35%	11.25%	-
YoY %	0.94%	-7.12%	16.02%	4.34%	13.86%	18.67%	-	-
Horiz. %	153.33%	151.91%	163.56%	140.98%	135.11%	118.67%	100.00%	-
Total Cost	9,803,700	9,636,300	9,761,800	9,534,100	9,344,600	8,978,800	8,540,200	9.62%
YoY %	1.74%	-1.29%	2.39%	2.03%	4.07%	5.14%	-	-
Horiz. %	114.79%	112.83%	114.30%	111.64%	109.42%	105.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,745,758	4,672,702	4,684,751	4,654,639	4,613,997	4,545,626	4,582,102	2.36%
YoY %	1.56%	-0.26%	0.65%	0.88%	1.50%	-0.80%	-	-
Horiz. %	103.57%	101.98%	102.24%	101.58%	100.70%	99.20%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	310,218	336,126	336,074	336,087	351,608	454,983	471,511	-24.33%
YoY %	-7.71%	0.02%	-0.00%	-4.41%	-22.72%	-3.51%	-	-
Horiz. %	65.79%	71.29%	71.28%	71.28%	74.57%	96.49%	100.00%	-
Div Payout %	75.83%	86.30%	90.34%	80.65%	76.69%	90.72%	73.33%	-
YoY %	-12.13%	-4.47%	12.01%	5.16%	-15.47%	23.71%	-	-
Horiz. %	103.41%	117.69%	123.20%	109.98%	104.58%	123.71%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	4,745,758	4,672,702	4,684,751	4,654,639	4,613,997	4,545,626	4,582,102	2.36%
YoY %	1.56%	-0.26%	0.65%	0.88%	1.50%	-0.80%	-	-
Horiz. %	103.57%	101.98%	102.24%	101.58%	100.70%	99.20%	100.00%	-
NOSH	1,033,934	1,033,783	1,034,161	1,034,364	1,034,528	1,033,096	1,034,334	-0.02%
YoY %	0.01%	-0.04%	-0.02%	-0.02%	0.14%	-0.12%	-	-
Horiz. %	99.96%	99.95%	99.98%	100.00%	100.02%	99.88%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	4.82%	4.71%	4.47%	5.10%	5.81%	6.45%	8.43%	-
YoY %	2.34%	5.37%	-12.35%	-12.22%	-9.92%	-23.49%	-	-
Horiz. %	57.18%	55.87%	53.02%	60.50%	68.92%	76.51%	100.00%	-
ROE	8.62%	8.34%	7.94%	8.95%	9.94%	11.03%	14.03%	-
YoY %	3.36%	5.04%	-11.28%	-9.96%	-9.88%	-21.38%	-	-
Horiz. %	61.44%	59.44%	56.59%	63.79%	70.85%	78.62%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	996.26	978.18	988.15	971.22	959.02	929.04	901.67	6.87%
YoY %	1.85%	-1.01%	1.74%	1.27%	3.23%	3.04%	-	-
Horiz. %	110.49%	108.49%	109.59%	107.71%	106.36%	103.04%	100.00%	-
EPS	39.57	37.68	35.97	40.29	44.32	48.54	62.17	-25.98%
YoY %	5.02%	4.75%	-10.72%	-9.09%	-8.69%	-21.92%	-	-
Horiz. %	63.65%	60.61%	57.86%	64.81%	71.29%	78.08%	100.00%	-
DPS	30.00	32.50	32.50	32.50	34.00	44.04	45.59	-24.32%
YoY %	-7.69%	0.00%	0.00%	-4.41%	-22.80%	-3.40%	-	-
Horiz. %	65.80%	71.29%	71.29%	71.29%	74.58%	96.60%	100.00%	-
NAPS	4.59	4.52	4.53	4.50	4.46	4.40	4.43	2.39%
YoY %	1.55%	-0.22%	0.67%	0.90%	1.36%	-0.68%	-	-
Horiz. %	103.61%	102.03%	102.26%	101.58%	100.68%	99.32%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,364
RPS	508.17	498.88	504.15	495.61	489.46	473.50	460.10	6.84%
YoY %	1.86%	-1.05%	1.72%	1.26%	3.37%	2.91%	-	-
Horiz. %	110.45%	108.43%	109.57%	107.72%	106.38%	102.91%	100.00%	-
EPS	20.18	19.22	18.35	20.56	22.62	24.74	31.72	-26.00%
YoY %	4.99%	4.74%	-10.75%	-9.11%	-8.57%	-22.01%	-	-
Horiz. %	63.62%	60.59%	57.85%	64.82%	71.31%	77.99%	100.00%	-
DPS	15.30	16.58	16.58	16.58	17.35	22.45	23.26	-24.34%
YoY %	-7.72%	0.00%	0.00%	-4.44%	-22.72%	-3.48%	-	-
Horiz. %	65.78%	71.28%	71.28%	71.28%	74.59%	96.52%	100.00%	-
NAPS	2.3413	2.3052	2.3112	2.2963	2.2763	2.2425	2.2605	2.36%
YoY %	1.57%	-0.26%	0.65%	0.88%	1.51%	-0.80%	-	-
Horiz. %	103.57%	101.98%	102.24%	101.58%	100.70%	99.20%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	5.19	5.24	5.13	5.20	5.20	5.32	5.43	-
P/RPS	0.52	0.54	0.52	0.54	0.54	0.57	0.60	-9.09%
YoY %	-3.70%	3.85%	-3.70%	0.00%	-5.26%	-5.00%	-	-
Horiz. %	86.67%	90.00%	86.67%	90.00%	90.00%	95.00%	100.00%	-
P/EPS	13.12	13.91	14.26	12.91	11.73	10.96	8.73	31.17%
YoY %	-5.68%	-2.45%	10.46%	10.06%	7.03%	25.54%	-	-
Horiz. %	150.29%	159.34%	163.34%	147.88%	134.36%	125.54%	100.00%	-
EY	7.62	7.19	7.01	7.75	8.52	9.12	11.45	-23.75%
YoY %	5.98%	2.57%	-9.55%	-9.04%	-6.58%	-20.35%	-	-
Horiz. %	66.55%	62.79%	61.22%	67.69%	74.41%	79.65%	100.00%	-
DY	5.78	6.20	6.34	6.25	6.54	8.28	8.40	-22.04%
YoY %	-6.77%	-2.21%	1.44%	-4.43%	-21.01%	-1.43%	-	-
Horiz. %	68.81%	73.81%	75.48%	74.40%	77.86%	98.57%	100.00%	-
P/NAPS	1.13	1.16	1.13	1.16	1.17	1.21	1.23	-5.49%
YoY %	-2.59%	2.65%	-2.59%	-0.85%	-3.31%	-1.63%	-	-
Horiz. %	91.87%	94.31%	91.87%	94.31%	95.12%	98.37%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	21/08/13	22/05/13	25/02/13	20/11/12	22/08/12	28/05/12	-
Price	5.35	5.24	5.39	4.70	4.99	5.43	5.08	-
P/RPS	0.54	0.54	0.55	0.48	0.52	0.58	0.56	-2.39%
YoY %	0.00%	-1.82%	14.58%	-7.69%	-10.34%	3.57%	-	-
Horiz. %	96.43%	96.43%	98.21%	85.71%	92.86%	103.57%	100.00%	-
P/EPS	13.52	13.91	14.98	11.67	11.26	11.19	8.17	39.86%
YoY %	-2.80%	-7.14%	28.36%	3.64%	0.63%	36.96%	-	-
Horiz. %	165.48%	170.26%	183.35%	142.84%	137.82%	136.96%	100.00%	-
EY	7.40	7.19	6.67	8.57	8.88	8.94	12.24	-28.47%
YoY %	2.92%	7.80%	-22.17%	-3.49%	-0.67%	-26.96%	-	-
Horiz. %	60.46%	58.74%	54.49%	70.02%	72.55%	73.04%	100.00%	-
DY	5.61	6.20	6.03	6.91	6.81	8.11	8.97	-26.84%
YoY %	-9.52%	2.82%	-12.74%	1.47%	-16.03%	-9.59%	-	-
Horiz. %	62.54%	69.12%	67.22%	77.03%	75.92%	90.41%	100.00%	-
P/NAPS	1.17	1.16	1.19	1.04	1.12	1.23	1.15	1.15%
YoY %	0.86%	-2.52%	14.42%	-7.14%	-8.94%	6.96%	-	-
Horiz. %	101.74%	100.87%	103.48%	90.43%	97.39%	106.96%	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