[BSTEAD] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 17.04%

YoY- 14.9%

Quarter Report

Boustead Q4-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	11,372,600	11,378,800	11,180,700	11,212,000	10,300,700	10,112,300	10,219,100	7.38%
YoY %	-0.05%	1.77%	-0.28%	8.85%	1.86%	-1.05%	-	-
Horiz. %	111.29%	111.35%	109.41%	109.72%	100.80%	98.95%	100.00%	-
PBT	609,800	682,900	666,100	707,700	600,600	574,100	560,400	5.78%
YoY %	-10.70%	2.52%	-5.88%	17.83%	4.62%	2.44%	-	-
Horiz. %	108.82%	121.86%	118.86%	126.28%	107.17%	102.44%	100.00%	-
Tax	-172,400	-172,800	-149,000	-147,900	-103,600	-98,100	-103,100	40.83%
YoY %	0.23%	-15.97%	-0.74%	-42.76%	-5.61%	4.85%	-	-
Horiz. %	167.22%	167.60%	144.52%	143.45%	100.48%	95.15%	100.00%	-
NP	437,400	510,100	517,100	559,800	497,000	476,000	457,300	-2.91%
YoY %	-14.25%	-1.35%	-7.63%	12.64%	4.41%	4.09%	-	-
Horiz. %	95.65%	111.55%	113.08%	122.41%	108.68%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	329,400	408,700	435,300	478,800	409,100	389,500	372,000	-7.78%
YoY %	-19.40%	-6.11%	-9.09%	17.04%	5.03%	4.70%	-	-
Horiz. %	88.55%	109.87%	117.02%	128.71%	109.97%	104.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.27%	25.30%	22.37%	20.90%	17.25%	17.09%	18.40%	-
YoY %	11.74%	13.10%	7.03%	21.16%	0.94%	-7.12%	-	-
Horiz. %	153.64%	137.50%	121.58%	113.59%	93.75%	92.88%	100.00%	-
Total Cost	10,935,200	10,868,700	10,663,600	10,652,200	9,803,700	9,636,300	9,761,800	7.85%
YoY %	0.61%	1.92%	0.11%	8.65%	1.74%	-1.29%	-	-
Horiz. %	112.02%	111.34%	109.24%	109.12%	100.43%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,604,772	5,171,232	5,170,542	5,233,499	4,745,758	4,672,702	4,684,751	12.68%
YoY %	8.38%	0.01%	-1.20%	10.28%	1.56%	-0.26%	-	-
Horiz. %	119.64%	110.38%	110.37%	111.71%	101.30%	99.74%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	294,743	310,243	310,208	310,212	310,218	336,126	336,074	-8.36%
YoY %	-5.00%	0.01%	-0.00%	-0.00%	-7.71%	0.02%	-	-
Horiz. %	87.70%	92.31%	92.30%	92.30%	92.31%	100.02%	100.00%	-
Div Payout %	89.48%	75.91%	71.26%	64.79%	75.83%	86.30%	90.34%	-
YoY %	17.88%	6.53%	9.99%	-14.56%	-12.13%	-4.47%	-	-
Horiz. %	99.05%	84.03%	78.88%	71.72%	83.94%	95.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	5,604,772	5,171,232	5,170,542	5,233,499	4,745,758	4,672,702	4,684,751	12.68%
YoY %	8.38%	0.01%	-1.20%	10.28%	1.56%	-0.26%	-	-
Horiz. %	119.64%	110.38%	110.37%	111.71%	101.30%	99.74%	100.00%	-
NOSH	1,034,090	1,034,246	1,034,108	1,034,288	1,033,934	1,033,783	1,034,161	-0.00%
YoY %	-0.02%	0.01%	-0.02%	0.03%	0.01%	-0.04%	-	-
Horiz. %	99.99%	100.01%	99.99%	100.01%	99.98%	99.96%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	3.85%	4.48%	4.62%	4.99%	4.82%	4.71%	4.47%	-
YoY %	-14.06%	-3.03%	-7.41%	3.53%	2.34%	5.37%	-	-
Horiz. %	86.13%	100.22%	103.36%	111.63%	107.83%	105.37%	100.00%	-
ROE	5.88%	7.90%	8.42%	9.15%	8.62%	8.34%	7.94%	-
YoY %	-25.57%	-6.18%	-7.98%	6.15%	3.36%	5.04%	-	-
Horiz. %	74.06%	99.50%	106.05%	115.24%	108.56%	105.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	1,099.77	1,100.20	1,081.19	1,084.03	996.26	978.18	988.15	7.38%
YoY %	-0.04%	1.76%	-0.26%	8.81%	1.85%	-1.01%	-	-
Horiz. %	111.30%	111.34%	109.42%	109.70%	100.82%	98.99%	100.00%	-
EPS	31.85	39.52	42.09	46.29	39.57	37.68	35.97	-7.78%
YoY %	-19.41%	-6.11%	-9.07%	16.98%	5.02%	4.75%	-	-
Horiz. %	88.55%	109.87%	117.01%	128.69%	110.01%	104.75%	100.00%	-
DPS	28.50	30.00	30.00	30.00	30.00	32.50	32.50	-8.37%
YoY %	-5.00%	0.00%	0.00%	0.00%	-7.69%	0.00%	-	-
Horiz. %	87.69%	92.31%	92.31%	92.31%	92.31%	100.00%	100.00%	-
NAPS	5.42	5.00	5.00	5.06	4.59	4.52	4.53	12.69%
YoY %	8.40%	0.00%	-1.19%	10.24%	1.55%	-0.22%	-	-
Horiz. %	119.65%	110.38%	110.38%	111.70%	101.32%	99.78%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,288
RPS	561.06	561.36	551.59	553.13	508.17	498.88	504.15	7.38%
YoY %	-0.05%	1.77%	-0.28%	8.85%	1.86%	-1.05%	-	-
Horiz. %	111.29%	111.35%	109.41%	109.72%	100.80%	98.95%	100.00%	-
EPS	16.25	20.16	21.48	23.62	20.18	19.22	18.35	-7.77%
YoY %	-19.39%	-6.15%	-9.06%	17.05%	4.99%	4.74%	-	-
Horiz. %	88.56%	109.86%	117.06%	128.72%	109.97%	104.74%	100.00%	-
DPS	14.54	15.31	15.30	15.30	15.30	16.58	16.58	-8.37%
YoY %	-5.03%	0.07%	0.00%	0.00%	-7.72%	0.00%	-	-
Horiz. %	87.70%	92.34%	92.28%	92.28%	92.28%	100.00%	100.00%	-
NAPS	2.7651	2.5512	2.5508	2.5819	2.3413	2.3052	2.3112	12.68%
YoY %	8.38%	0.02%	-1.20%	10.28%	1.57%	-0.26%	-	-
Horiz. %	119.64%	110.38%	110.37%	111.71%	101.30%	99.74%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	5.00	5.17	5.42	5.62	5.19	5.24	5.13	-
P/RPS	0.45	0.47	0.50	0.52	0.52	0.54	0.52	-9.18%
YoY %	-4.26%	-6.00%	-3.85%	0.00%	-3.70%	3.85%	-	-
Horiz. %	86.54%	90.38%	96.15%	100.00%	100.00%	103.85%	100.00%	-
P/EPS	15.70	13.08	12.88	12.14	13.12	13.91	14.26	6.61%
YoY %	20.03%	1.55%	6.10%	-7.47%	-5.68%	-2.45%	-	-
Horiz. %	110.10%	91.73%	90.32%	85.13%	92.01%	97.55%	100.00%	-
EY	6.37	7.64	7.77	8.24	7.62	7.19	7.01	-6.17%
YoY %	-16.62%	-1.67%	-5.70%	8.14%	5.98%	2.57%	-	-
Horiz. %	90.87%	108.99%	110.84%	117.55%	108.70%	102.57%	100.00%	-
DY	5.70	5.80	5.54	5.34	5.78	6.20	6.34	-6.84%
YoY %	-1.72%	4.69%	3.75%	-7.61%	-6.77%	-2.21%	-	-
Horiz. %	89.91%	91.48%	87.38%	84.23%	91.17%	97.79%	100.00%	-
P/NAPS	0.92	1.03	1.08	1.11	1.13	1.16	1.13	-12.79%
YoY %	-10.68%	-4.63%	-2.70%	-1.77%	-2.59%	2.65%	-	-
Horiz. %	81.42%	91.15%	95.58%	98.23%	100.00%	102.65%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	25/08/14	26/05/14	27/02/14	29/11/13	21/08/13	22/05/13	-
Price	4.96	5.13	5.36	5.36	5.35	5.24	5.39	-
P/RPS	0.45	0.47	0.50	0.49	0.54	0.54	0.55	-12.51%
YoY %	-4.26%	-6.00%	2.04%	-9.26%	0.00%	-1.82%	-	-
Horiz. %	81.82%	85.45%	90.91%	89.09%	98.18%	98.18%	100.00%	-
P/EPS	15.57	12.98	12.73	11.58	13.52	13.91	14.98	2.60%
YoY %	19.95%	1.96%	9.93%	-14.35%	-2.80%	-7.14%	-	-
Horiz. %	103.94%	86.65%	84.98%	77.30%	90.25%	92.86%	100.00%	-
EY	6.42	7.70	7.85	8.64	7.40	7.19	6.67	-2.51%
YoY %	-16.62%	-1.91%	-9.14%	16.76%	2.92%	7.80%	-	-
Horiz. %	96.25%	115.44%	117.69%	129.54%	110.94%	107.80%	100.00%	-
DY	5.75	5.85	5.60	5.60	5.61	6.20	6.03	-3.11%
YoY %	-1.71%	4.46%	0.00%	-0.18%	-9.52%	2.82%	-	-
Horiz. %	95.36%	97.01%	92.87%	92.87%	93.03%	102.82%	100.00%	-
P/NAPS	0.92	1.03	1.07	1.06	1.17	1.16	1.19	-15.75%
YoY %	-10.68%	-3.74%	0.94%	-9.40%	0.86%	-2.52%	-	-
Horiz. %	77.31%	86.55%	89.92%	89.08%	98.32%	97.48%	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