[BSTEAD] QoQ TTM Result on 31-Mar-2015 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

25-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -13.79%

YoY- -19.16%

Quarter Report

Boustead Q1-Y2015.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	8,662,500	9,046,100	9,620,100	10,000,700	10,608,200	11,372,600	11,378,800	-16.58%
YoY %	-4.24%	-5.97%	-3.81%	-5.73%	-6.72%	-0.05%	-	-
Horiz. %	76.13%	79.50%	84.54%	87.89%	93.23%	99.95%	100.00%	-
PBT	269,200	575,900	595,300	621,900	685,700	609,800	682,900	-46.14%
YoY %	-53.26%	-3.26%	-4.28%	-9.30%	12.45%	-10.70%	-	-
Horiz. %	39.42%	84.33%	87.17%	91.07%	100.41%	89.30%	100.00%	-
Tax	-129,800	-111,700	-127,200	-136,900	-152,400	-172,400	-172,800	-17.32%
YoY %	-16.20%	12.19%	7.09%	10.17%	11.60%	0.23%	-	-
Horiz. %	75.12%	64.64%	73.61%	79.22%	88.19%	99.77%	100.00%	-
NP	139,400	464,200	468,100	485,000	533,300	437,400	510,100	-57.78%
YoY %	-69.97%	-0.83%	-3.48%	-9.06%	21.93%	-14.25%	-	-
Horiz. %	27.33%	91.00%	91.77%	95.08%	104.55%	85.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,200	308,000	320,200	351,900	408,200	329,400	408,700	-89.79%
YoY %	-95.71%	-3.81%	-9.01%	-13.79%	23.92%	-19.40%	-	-
Horiz. %	3.23%	75.36%	78.35%	86.10%	99.88%	80.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.22%	19.40%	21.37%	22.01%	22.23%	28.27%	25.30%	-
YoY %	148.56%	-9.22%	-2.91%	-0.99%	-21.37%	11.74%	-	-
Horiz. %	190.59%	76.68%	84.47%	87.00%	87.87%	111.74%	100.00%	-
Total Cost	8,523,100	8,581,900	9,152,000	9,515,700	10,074,900	10,935,200	10,868,700	-14.92%
YoY %	-0.69%	-6.23%	-3.82%	-5.55%	-7.87%	0.61%	-	-
Horiz. %	78.42%	78.96%	84.21%	87.55%	92.70%	100.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,695,609	5,793,103	5,862,142	5,659,999	5,884,849	5,604,772	5,171,232	6.63%
YoY %	-1.68%	-1.18%	3.57%	-3.82%	5.00%	8.38%	-	-
Horiz. %	110.14%	112.03%	113.36%	109.45%	113.80%	108.38%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	204,830	215,566	215,543	241,326	268,884	294,743	310,243	-24.12%
YoY %	-4.98%	0.01%	-10.68%	-10.25%	-8.77%	-5.00%	-	-
Horiz. %	66.02%	69.48%	69.48%	77.79%	86.67%	95.00%	100.00%	-
Div Payout %	1,551.74%	69.99%	67.32%	68.58%	65.87%	89.48%	75.91%	-
YoY %	2,117.09%	3.97%	-1.84%	4.11%	-26.39%	17.88%	-	-
Horiz. %	2,044.18%	92.20%	88.68%	90.34%	86.77%	117.88%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	5,695,609	5,793,103	5,862,142	5,659,999	5,884,849	5,604,772	5,171,232	6.63%
YoY %	-1.68%	-1.18%	3.57%	-3.82%	5.00%	8.38%	-	-
Horiz. %	110.14%	112.03%	113.36%	109.45%	113.80%	108.38%	100.00%	-
NOSH	1,024,390	1,034,482	1,035,714	1,000,000	1,034,244	1,034,090	1,034,246	-0.63%
YoY %	-0.98%	-0.12%	3.57%	-3.31%	0.01%	-0.02%	-	-
Horiz. %	99.05%	100.02%	100.14%	96.69%	100.00%	99.98%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	1.61%	5.13%	4.87%	4.85%	5.03%	3.85%	4.48%	-
YoY %	-68.62%	5.34%	0.41%	-3.58%	30.65%	-14.06%	-	-
Horiz. %	35.94%	114.51%	108.71%	108.26%	112.28%	85.94%	100.00%	-
ROE	0.23%	5.32%	5.46%	6.22%	6.94%	5.88%	7.90%	-
YoY %	-95.68%	-2.56%	-12.22%	-10.37%	18.03%	-25.57%	-	-
Horiz. %	2.91%	67.34%	69.11%	78.73%	87.85%	74.43%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	845.63	874.46	928.84	1,000.07	1,025.70	1,099.77	1,100.20	-16.05%
YoY %	-3.30%	-5.85%	-7.12%	-2.50%	-6.74%	-0.04%	-	-
Horiz. %	76.86%	79.48%	84.42%	90.90%	93.23%	99.96%	100.00%	-
EPS	1.29	29.77	30.92	35.19	39.47	31.85	39.52	-89.72%
YoY %	-95.67%	-3.72%	-12.13%	-10.84%	23.92%	-19.41%	-	-
Horiz. %	3.26%	75.33%	78.24%	89.04%	99.87%	80.59%	100.00%	-
DPS	20.00	20.84	20.81	24.13	26.00	28.50	30.00	-23.62%
YoY %	-4.03%	0.14%	-13.76%	-7.19%	-8.77%	-5.00%	-	-
Horiz. %	66.67%	69.47%	69.37%	80.43%	86.67%	95.00%	100.00%	-
NAPS	5.56	5.60	5.66	5.66	5.69	5.42	5.00	7.31%
YoY %	-0.71%	-1.06%	0.00%	-0.53%	4.98%	8.40%	-	-
Horiz. %	111.20%	112.00%	113.20%	113.20%	113.80%	108.40%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,000,000
RPS	427.36	446.28	474.60	493.37	523.34	561.06	561.36	-16.58%
YoY %	-4.24%	-5.97%	-3.80%	-5.73%	-6.72%	-0.05%	-	-
Horiz. %	76.13%	79.50%	84.54%	87.89%	93.23%	99.95%	100.00%	-
EPS	0.65	15.19	15.80	17.36	20.14	16.25	20.16	-89.80%
YoY %	-95.72%	-3.86%	-8.99%	-13.80%	23.94%	-19.39%	-	-
Horiz. %	3.22%	75.35%	78.37%	86.11%	99.90%	80.61%	100.00%	-
DPS	10.11	10.63	10.63	11.91	13.27	14.54	15.31	-24.11%
YoY %	-4.89%	0.00%	-10.75%	-10.25%	-8.73%	-5.03%	-	-
Horiz. %	66.04%	69.43%	69.43%	77.79%	86.68%	94.97%	100.00%	-
NAPS	2.8099	2.858	2.892	2.7923	2.9032	2.7651	2.5512	6.63%
YoY %	-1.68%	-1.18%	3.57%	-3.82%	4.99%	8.38%	-	-
Horiz. %	110.14%	112.03%	113.36%	109.45%	113.80%	108.38%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	4.30	3.95	4.15	4.60	4.82	5.00	5.17	-
P/RPS	0.51	0.45	0.45	0.46	0.47	0.45	0.47	5.58%
YoY %	13.33%	0.00%	-2.17%	-2.13%	4.44%	-4.26%	-	-
Horiz. %	108.51%	95.74%	95.74%	97.87%	100.00%	95.74%	100.00%	-
P/EPS	333.70	13.27	13.42	13.07	12.21	15.70	13.08	761.52%
YoY %	2,414.69%	-1.12%	2.68%	7.04%	-22.23%	20.03%	-	-
Horiz. %	2,551.22%	101.45%	102.60%	99.92%	93.35%	120.03%	100.00%	-
EY	0.30	7.54	7.45	7.65	8.19	6.37	7.64	-88.37%
YoY %	-96.02%	1.21%	-2.61%	-6.59%	28.57%	-16.62%	-	-
Horiz. %	3.93%	98.69%	97.51%	100.13%	107.20%	83.38%	100.00%	-
DY	4.65	5.28	5.01	5.25	5.39	5.70	5.80	-13.66%
YoY %	-11.93%	5.39%	-4.57%	-2.60%	-5.44%	-1.72%	-	-
Horiz. %	80.17%	91.03%	86.38%	90.52%	92.93%	98.28%	100.00%	-
P/NAPS	0.77	0.71	0.73	0.81	0.85	0.92	1.03	-17.58%
YoY %	8.45%	-2.74%	-9.88%	-4.71%	-7.61%	-10.68%	-	-
Horiz. %	74.76%	68.93%	70.87%	78.64%	82.52%	89.32%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	29/02/16	30/11/15	24/08/15	25/05/15	27/02/15	27/11/14	25/08/14	-
Price	4.08	4.07	4.10	4.40	4.65	4.96	5.13	-
P/RPS	0.48	0.47	0.44	0.44	0.45	0.45	0.47	1.40%
YoY %	2.13%	6.82%	0.00%	-2.22%	0.00%	-4.26%	-	-
Horiz. %	102.13%	100.00%	93.62%	93.62%	95.74%	95.74%	100.00%	-
P/EPS	316.63	13.67	13.26	12.50	11.78	15.57	12.98	736.22%
YoY %	2,216.24%	3.09%	6.08%	6.11%	-24.34%	19.95%	-	-
Horiz. %	2,439.37%	105.32%	102.16%	96.30%	90.76%	119.95%	100.00%	-
EY	0.32	7.32	7.54	8.00	8.49	6.42	7.70	-87.93%
YoY %	-95.63%	-2.92%	-5.75%	-5.77%	32.24%	-16.62%	-	-
Horiz. %	4.16%	95.06%	97.92%	103.90%	110.26%	83.38%	100.00%	-
DY	4.90	5.12	5.08	5.48	5.59	5.75	5.85	-11.11%
YoY %	-4.30%	0.79%	-7.30%	-1.97%	-2.78%	-1.71%	-	-
Horiz. %	83.76%	87.52%	86.84%	93.68%	95.56%	98.29%	100.00%	-
P/NAPS	0.73	0.73	0.72	0.78	0.82	0.92	1.03	-20.45%
YoY %	0.00%	1.39%	-7.69%	-4.88%	-10.87%	-10.68%	-	-
Horiz. %	70.87%	70.87%	69.90%	75.73%	79.61%	89.32%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

575

PTRANS

PERAK TRANSIT BERHAD

571

HLIND

HONG LEONG INDUSTRIES BHD

550

VSTECS

VSTECS BERHAD

409

GENTING

GENTING BHD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

350

MYEG

MY E.G. SERVICES BHD

349

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

330

TOPGLOV

TOP GLOVE CORPORATION BHD

320

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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