[BSTEAD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

28-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 5.31%

YoY- 14.92%

Quarter Report

Boustead Q1-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	10,046,000	9,921,300	9,597,900	9,326,300	8,555,800	7,691,300	7,016,500	26.89%
YoY %	1.26%	3.37%	2.91%	9.01%	11.24%	9.62%	-	-
Horiz. %	143.18%	141.40%	136.79%	132.92%	121.94%	109.62%	100.00%	-
PBT	608,400	680,100	714,500	885,700	831,000	837,900	824,500	-18.26%
YoY %	-10.54%	-4.81%	-19.33%	6.58%	-0.82%	1.63%	-	-
Horiz. %	73.79%	82.49%	86.66%	107.42%	100.79%	101.63%	100.00%	-
Tax	-96,500	-103,400	-95,400	-99,600	-99,100	-101,400	-107,700	-7.02%
YoY %	6.67%	-8.39%	4.22%	-0.50%	2.27%	5.85%	-	-
Horiz. %	89.60%	96.01%	88.58%	92.48%	92.01%	94.15%	100.00%	-
NP	511,900	576,700	619,100	786,100	731,900	736,500	716,800	-20.02%
YoY %	-11.24%	-6.85%	-21.24%	7.41%	-0.62%	2.75%	-	-
Horiz. %	71.41%	80.45%	86.37%	109.67%	102.11%	102.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	416,700	458,500	501,500	643,000	610,600	627,200	598,200	-21.33%
YoY %	-9.12%	-8.57%	-22.01%	5.31%	-2.65%	4.85%	-	-
Horiz. %	69.66%	76.65%	83.83%	107.49%	102.07%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.86%	15.20%	13.35%	11.25%	11.93%	12.10%	13.06%	-
YoY %	4.34%	13.86%	18.67%	-5.70%	-1.40%	-7.35%	-	-
Horiz. %	121.44%	116.39%	102.22%	86.14%	91.35%	92.65%	100.00%	-
Total Cost	9,534,100	9,344,600	8,978,800	8,540,200	7,823,900	6,954,800	6,299,700	31.65%
YoY %	2.03%	4.07%	5.14%	9.16%	12.50%	10.40%	-	-
Horiz. %	151.34%	148.33%	142.53%	135.57%	124.19%	110.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,654,639	4,613,997	4,545,626	4,582,102	4,892,840	4,352,776	4,343,268	4.70%
YoY %	0.88%	1.50%	-0.80%	-6.35%	12.41%	0.22%	-	-
Horiz. %	107.17%	106.23%	104.66%	105.50%	112.65%	100.22%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	336,087	351,608	454,983	471,511	375,164	394,883	300,932	7.60%
YoY %	-4.41%	-22.72%	-3.51%	25.68%	-4.99%	31.22%	-	-
Horiz. %	111.68%	116.84%	151.19%	156.68%	124.67%	131.22%	100.00%	-
Div Payout %	80.65%	76.69%	90.72%	73.33%	61.44%	62.96%	50.31%	-
YoY %	5.16%	-15.47%	23.71%	19.35%	-2.41%	25.14%	-	-
Horiz. %	160.31%	152.43%	180.32%	145.76%	122.12%	125.14%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	4,654,639	4,613,997	4,545,626	4,582,102	4,892,840	4,352,776	4,343,268	4.70%
YoY %	0.88%	1.50%	-0.80%	-6.35%	12.41%	0.22%	-	-
Horiz. %	107.17%	106.23%	104.66%	105.50%	112.65%	100.22%	100.00%	-
NOSH	1,034,364	1,034,528	1,033,096	1,034,334	1,034,427	940,124	940,101	6.54%
YoY %	-0.02%	0.14%	-0.12%	-0.01%	10.03%	0.00%	-	-
Horiz. %	110.03%	110.04%	109.89%	110.02%	110.03%	100.00%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	5.10%	5.81%	6.45%	8.43%	8.55%	9.58%	10.22%	-
YoY %	-12.22%	-9.92%	-23.49%	-1.40%	-10.75%	-6.26%	-	-
Horiz. %	49.90%	56.85%	63.11%	82.49%	83.66%	93.74%	100.00%	-
ROE	8.95%	9.94%	11.03%	14.03%	12.48%	14.41%	13.77%	-
YoY %	-9.96%	-9.88%	-21.38%	12.42%	-13.39%	4.65%	-	-
Horiz. %	65.00%	72.19%	80.10%	101.89%	90.63%	104.65%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	971.22	959.02	929.04	901.67	827.11	818.12	746.36	19.09%
YoY %	1.27%	3.23%	3.04%	9.01%	1.10%	9.61%	-	-
Horiz. %	130.13%	128.49%	124.48%	120.81%	110.82%	109.61%	100.00%	-
EPS	40.29	44.32	48.54	62.17	59.03	66.71	63.63	-26.16%
YoY %	-9.09%	-8.69%	-21.92%	5.32%	-11.51%	4.84%	-	-
Horiz. %	63.32%	69.65%	76.28%	97.71%	92.77%	104.84%	100.00%	-
DPS	32.50	34.00	44.04	45.59	36.27	42.00	32.00	1.03%
YoY %	-4.41%	-22.80%	-3.40%	25.70%	-13.64%	31.25%	-	-
Horiz. %	101.56%	106.25%	137.62%	142.47%	113.34%	131.25%	100.00%	-
NAPS	4.50	4.46	4.40	4.43	4.73	4.63	4.62	-1.73%
YoY %	0.90%	1.36%	-0.68%	-6.34%	2.16%	0.22%	-	-
Horiz. %	97.40%	96.54%	95.24%	95.89%	102.38%	100.22%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,334
RPS	495.61	489.46	473.50	460.10	422.09	379.44	346.15	26.89%
YoY %	1.26%	3.37%	2.91%	9.01%	11.24%	9.62%	-	-
Horiz. %	143.18%	141.40%	136.79%	132.92%	121.94%	109.62%	100.00%	-
EPS	20.56	22.62	24.74	31.72	30.12	30.94	29.51	-21.32%
YoY %	-9.11%	-8.57%	-22.01%	5.31%	-2.65%	4.85%	-	-
Horiz. %	69.67%	76.65%	83.84%	107.49%	102.07%	104.85%	100.00%	-
DPS	16.58	17.35	22.45	23.26	18.51	19.48	14.85	7.58%
YoY %	-4.44%	-22.72%	-3.48%	25.66%	-4.98%	31.18%	-	-
Horiz. %	111.65%	116.84%	151.18%	156.63%	124.65%	131.18%	100.00%	-
NAPS	2.2963	2.2763	2.2425	2.2605	2.4138	2.1474	2.1427	4.70%
YoY %	0.88%	1.51%	-0.80%	-6.35%	12.41%	0.22%	-	-
Horiz. %	107.17%	106.24%	104.66%	105.50%	112.65%	100.22%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	5.20	5.20	5.32	5.43	5.25	4.49	5.51	-
P/RPS	0.54	0.54	0.57	0.60	0.63	0.55	0.74	-18.86%
YoY %	0.00%	-5.26%	-5.00%	-4.76%	14.55%	-25.68%	-	-
Horiz. %	72.97%	72.97%	77.03%	81.08%	85.14%	74.32%	100.00%	-
P/EPS	12.91	11.73	10.96	8.73	8.89	6.73	8.66	30.34%
YoY %	10.06%	7.03%	25.54%	-1.80%	32.10%	-22.29%	-	-
Horiz. %	149.08%	135.45%	126.56%	100.81%	102.66%	77.71%	100.00%	-
EY	7.75	8.52	9.12	11.45	11.24	14.86	11.55	-23.26%
YoY %	-9.04%	-6.58%	-20.35%	1.87%	-24.36%	28.66%	-	-
Horiz. %	67.10%	73.77%	78.96%	99.13%	97.32%	128.66%	100.00%	-
DY	6.25	6.54	8.28	8.40	6.91	9.35	5.81	4.96%
YoY %	-4.43%	-21.01%	-1.43%	21.56%	-26.10%	60.93%	-	-
Horiz. %	107.57%	112.56%	142.51%	144.58%	118.93%	160.93%	100.00%	-
P/NAPS	1.16	1.17	1.21	1.23	1.11	0.97	1.19	-1.68%
YoY %	-0.85%	-3.31%	-1.63%	10.81%	14.43%	-18.49%	-	-
Horiz. %	97.48%	98.32%	101.68%	103.36%	93.28%	81.51%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/02/13	20/11/12	22/08/12	28/05/12	27/02/12	21/11/11	18/08/11	-
Price	4.70	4.99	5.43	5.08	5.41	4.85	4.90	-
P/RPS	0.48	0.52	0.58	0.56	0.65	0.59	0.66	-19.04%
YoY %	-7.69%	-10.34%	3.57%	-13.85%	10.17%	-10.61%	-	-
Horiz. %	72.73%	78.79%	87.88%	84.85%	98.48%	89.39%	100.00%	-
P/EPS	11.67	11.26	11.19	8.17	9.17	7.27	7.70	31.77%
YoY %	3.64%	0.63%	36.96%	-10.91%	26.13%	-5.58%	-	-
Horiz. %	151.56%	146.23%	145.32%	106.10%	119.09%	94.42%	100.00%	-
EY	8.57	8.88	8.94	12.24	10.91	13.76	12.99	-24.11%
YoY %	-3.49%	-0.67%	-26.96%	12.19%	-20.71%	5.93%	-	-
Horiz. %	65.97%	68.36%	68.82%	94.23%	83.99%	105.93%	100.00%	-
DY	6.91	6.81	8.11	8.97	6.70	8.66	6.53	3.82%
YoY %	1.47%	-16.03%	-9.59%	33.88%	-22.63%	32.62%	-	-
Horiz. %	105.82%	104.29%	124.20%	137.37%	102.60%	132.62%	100.00%	-
P/NAPS	1.04	1.12	1.23	1.15	1.14	1.05	1.06	-1.25%
YoY %	-7.14%	-8.94%	6.96%	0.88%	8.57%	-0.94%	-	-
Horiz. %	98.11%	105.66%	116.04%	108.49%	107.55%	99.06%	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