[BSTEAD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -10.73%

YoY- -42.15%

Quarter Report

Boustead Q1-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	11,212,000	10,300,700	10,112,300	10,219,100	10,046,000	9,921,300	9,597,900	10.88%
YoY %	8.85%	1.86%	-1.05%	1.72%	1.26%	3.37%	-	-
Horiz. %	116.82%	107.32%	105.36%	106.47%	104.67%	103.37%	100.00%	-
PBT	707,700	600,600	574,100	560,400	608,400	680,100	714,500	-0.63%
YoY %	17.83%	4.62%	2.44%	-7.89%	-10.54%	-4.81%	-	-
Horiz. %	99.05%	84.06%	80.35%	78.43%	85.15%	95.19%	100.00%	-
Tax	-147,900	-103,600	-98,100	-103,100	-96,500	-103,400	-95,400	33.84%
YoY %	-42.76%	-5.61%	4.85%	-6.84%	6.67%	-8.39%	-	-
Horiz. %	155.03%	108.60%	102.83%	108.07%	101.15%	108.39%	100.00%	-
NP	559,800	497,000	476,000	457,300	511,900	576,700	619,100	-6.47%
YoY %	12.64%	4.41%	4.09%	-10.67%	-11.24%	-6.85%	-	-
Horiz. %	90.42%	80.28%	76.89%	73.87%	82.68%	93.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	478,800	409,100	389,500	372,000	416,700	458,500	501,500	-3.03%
YoY %	17.04%	5.03%	4.70%	-10.73%	-9.12%	-8.57%	-	-
Horiz. %	95.47%	81.58%	77.67%	74.18%	83.09%	91.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	17.25%	17.09%	18.40%	15.86%	15.20%	13.35%	-
YoY %	21.16%	0.94%	-7.12%	16.02%	4.34%	13.86%	-	-
Horiz. %	156.55%	129.21%	128.01%	137.83%	118.80%	113.86%	100.00%	-
Total Cost	10,652,200	9,803,700	9,636,300	9,761,800	9,534,100	9,344,600	8,978,800	12.03%
YoY %	8.65%	1.74%	-1.29%	2.39%	2.03%	4.07%	-	-
Horiz. %	118.64%	109.19%	107.32%	108.72%	106.18%	104.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,233,499	4,745,758	4,672,702	4,684,751	4,654,639	4,613,997	4,545,626	9.82%
YoY %	10.28%	1.56%	-0.26%	0.65%	0.88%	1.50%	-	-
Horiz. %	115.13%	104.40%	102.80%	103.06%	102.40%	101.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	310,212	310,218	336,126	336,074	336,087	351,608	454,983	-22.48%
YoY %	-0.00%	-7.71%	0.02%	-0.00%	-4.41%	-22.72%	-	-
Horiz. %	68.18%	68.18%	73.88%	73.87%	73.87%	77.28%	100.00%	-
Div Payout %	64.79%	75.83%	86.30%	90.34%	80.65%	76.69%	90.72%	-
YoY %	-14.56%	-12.13%	-4.47%	12.01%	5.16%	-15.47%	-	-
Horiz. %	71.42%	83.59%	95.13%	99.58%	88.90%	84.53%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	5,233,499	4,745,758	4,672,702	4,684,751	4,654,639	4,613,997	4,545,626	9.82%
YoY %	10.28%	1.56%	-0.26%	0.65%	0.88%	1.50%	-	-
Horiz. %	115.13%	104.40%	102.80%	103.06%	102.40%	101.50%	100.00%	-
NOSH	1,034,288	1,033,934	1,033,783	1,034,161	1,034,364	1,034,528	1,033,096	0.07%
YoY %	0.03%	0.01%	-0.04%	-0.02%	-0.02%	0.14%	-	-
Horiz. %	100.12%	100.08%	100.07%	100.10%	100.12%	100.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	4.99%	4.82%	4.71%	4.47%	5.10%	5.81%	6.45%	-
YoY %	3.53%	2.34%	5.37%	-12.35%	-12.22%	-9.92%	-	-
Horiz. %	77.36%	74.73%	73.02%	69.30%	79.07%	90.08%	100.00%	-
ROE	9.15%	8.62%	8.34%	7.94%	8.95%	9.94%	11.03%	-
YoY %	6.15%	3.36%	5.04%	-11.28%	-9.96%	-9.88%	-	-
Horiz. %	82.96%	78.15%	75.61%	71.99%	81.14%	90.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	1,084.03	996.26	978.18	988.15	971.22	959.02	929.04	10.80%
YoY %	8.81%	1.85%	-1.01%	1.74%	1.27%	3.23%	-	-
Horiz. %	116.68%	107.24%	105.29%	106.36%	104.54%	103.23%	100.00%	-
EPS	46.29	39.57	37.68	35.97	40.29	44.32	48.54	-3.10%
YoY %	16.98%	5.02%	4.75%	-10.72%	-9.09%	-8.69%	-	-
Horiz. %	95.36%	81.52%	77.63%	74.10%	83.00%	91.31%	100.00%	-
DPS	30.00	30.00	32.50	32.50	32.50	34.00	44.04	-22.52%
YoY %	0.00%	-7.69%	0.00%	0.00%	-4.41%	-22.80%	-	-
Horiz. %	68.12%	68.12%	73.80%	73.80%	73.80%	77.20%	100.00%	-
NAPS	5.06	4.59	4.52	4.53	4.50	4.46	4.40	9.73%
YoY %	10.24%	1.55%	-0.22%	0.67%	0.90%	1.36%	-	-
Horiz. %	115.00%	104.32%	102.73%	102.95%	102.27%	101.36%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,161
RPS	553.13	508.17	498.88	504.15	495.61	489.46	473.50	10.88%
YoY %	8.85%	1.86%	-1.05%	1.72%	1.26%	3.37%	-	-
Horiz. %	116.82%	107.32%	105.36%	106.47%	104.67%	103.37%	100.00%	-
EPS	23.62	20.18	19.22	18.35	20.56	22.62	24.74	-3.03%
YoY %	17.05%	4.99%	4.74%	-10.75%	-9.11%	-8.57%	-	-
Horiz. %	95.47%	81.57%	77.69%	74.17%	83.10%	91.43%	100.00%	-
DPS	15.30	15.30	16.58	16.58	16.58	17.35	22.45	-22.50%
YoY %	0.00%	-7.72%	0.00%	0.00%	-4.44%	-22.72%	-	-
Horiz. %	68.15%	68.15%	73.85%	73.85%	73.85%	77.28%	100.00%	-
NAPS	2.5819	2.3413	2.3052	2.3112	2.2963	2.2763	2.2425	9.82%
YoY %	10.28%	1.57%	-0.26%	0.65%	0.88%	1.51%	-	-
Horiz. %	115.13%	104.41%	102.80%	103.06%	102.40%	101.51%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	5.62	5.19	5.24	5.13	5.20	5.20	5.32	-
P/RPS	0.52	0.52	0.54	0.52	0.54	0.54	0.57	-5.92%
YoY %	0.00%	-3.70%	3.85%	-3.70%	0.00%	-5.26%	-	-
Horiz. %	91.23%	91.23%	94.74%	91.23%	94.74%	94.74%	100.00%	-
P/EPS	12.14	13.12	13.91	14.26	12.91	11.73	10.96	7.03%
YoY %	-7.47%	-5.68%	-2.45%	10.46%	10.06%	7.03%	-	-
Horiz. %	110.77%	119.71%	126.92%	130.11%	117.79%	107.03%	100.00%	-
EY	8.24	7.62	7.19	7.01	7.75	8.52	9.12	-6.52%
YoY %	8.14%	5.98%	2.57%	-9.55%	-9.04%	-6.58%	-	-
Horiz. %	90.35%	83.55%	78.84%	76.86%	84.98%	93.42%	100.00%	-
DY	5.34	5.78	6.20	6.34	6.25	6.54	8.28	-25.29%
YoY %	-7.61%	-6.77%	-2.21%	1.44%	-4.43%	-21.01%	-	-
Horiz. %	64.49%	69.81%	74.88%	76.57%	75.48%	78.99%	100.00%	-
P/NAPS	1.11	1.13	1.16	1.13	1.16	1.17	1.21	-5.57%
YoY %	-1.77%	-2.59%	2.65%	-2.59%	-0.85%	-3.31%	-	-
Horiz. %	91.74%	93.39%	95.87%	93.39%	95.87%	96.69%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	29/11/13	21/08/13	22/05/13	25/02/13	20/11/12	22/08/12	-
Price	5.36	5.35	5.24	5.39	4.70	4.99	5.43	-
P/RPS	0.49	0.54	0.54	0.55	0.48	0.52	0.58	-10.60%
YoY %	-9.26%	0.00%	-1.82%	14.58%	-7.69%	-10.34%	-	-
Horiz. %	84.48%	93.10%	93.10%	94.83%	82.76%	89.66%	100.00%	-
P/EPS	11.58	13.52	13.91	14.98	11.67	11.26	11.19	2.30%
YoY %	-14.35%	-2.80%	-7.14%	28.36%	3.64%	0.63%	-	-
Horiz. %	103.49%	120.82%	124.31%	133.87%	104.29%	100.63%	100.00%	-
EY	8.64	7.40	7.19	6.67	8.57	8.88	8.94	-2.24%
YoY %	16.76%	2.92%	7.80%	-22.17%	-3.49%	-0.67%	-	-
Horiz. %	96.64%	82.77%	80.43%	74.61%	95.86%	99.33%	100.00%	-
DY	5.60	5.61	6.20	6.03	6.91	6.81	8.11	-21.82%
YoY %	-0.18%	-9.52%	2.82%	-12.74%	1.47%	-16.03%	-	-
Horiz. %	69.05%	69.17%	76.45%	74.35%	85.20%	83.97%	100.00%	-
P/NAPS	1.06	1.17	1.16	1.19	1.04	1.12	1.23	-9.41%
YoY %	-9.40%	0.86%	-2.52%	14.42%	-7.14%	-8.94%	-	-
Horiz. %	86.18%	95.12%	94.31%	96.75%	84.55%	91.06%	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 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 - 25 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

392

PTRANS

PERAK TRANSIT BERHAD

373

HLIND

HONG LEONG INDUSTRIES BHD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

SAPNRG

SAPURA ENERGY BERHAD

236

MYEG

MY E.G. SERVICES BHD

198

DNEX

DAGANG NEXCHANGE BERHAD

190

GENTING

GENTING BHD

183

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

ATAIMS

0.295

+0.01

14,111,400

TOPMIX

0.475

+0.005

11,025,900

HSI-HSW

0.035

0.00

9,109,100

EKOVEST-C52

0.05

+0.005

8,184,700

EKOVEST

0.45

0.00

7,821,700

ALPHA

0.325

-0.005

7,740,000

YTL

2.88

+0.11

6,705,500

NOTION

0.59

+0.005

6,055,500

HSI-CVA

0.185

+0.01

5,638,000

EKOVEST-C43

0.04

-0.005

5,260,000

More active Stocks

NESTLE

127.50

+0.50

900

CHINTEK

7.66

+0.16

13,800

NVIDIA-C1

4.21

+0.12

1,100

YTL

2.88

+0.11

6,705,500

CARLSBG

18.48

+0.08

1,200

PANAMY

19.10

+0.08

800

EUPE

1.51

+0.07

1,408,900

PETRONM

4.93

+0.07

38,100

SIGN

1.24

+0.05

2,311,000

DKSH

4.82

+0.05

10,000

More gainer Stocks

UTDPLT

25.04

-0.24

63,800

VITROX

7.40

-0.22

48,300

PIE

5.69

-0.17

161,300

PERTAMA

2.36

-0.14

1,018,600

KUAISHO-C17

0.08

-0.12

58,800

MPI

29.82

-0.12

1,200

UNISEM

3.55

-0.09

27,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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