[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -19.37%

YoY- -14.45%

Quarter Report

Boustead Q2-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	7,851,400	8,199,800	10,176,000	9,842,400	9,709,800	7,625,600	5,956,200	4.70%
YoY %	-4.25%	-19.42%	3.39%	1.37%	27.33%	28.03%	-	-
Horiz. %	131.82%	137.67%	170.85%	165.25%	163.02%	128.03%	100.00%	-
PBT	754,800	305,600	486,400	536,000	604,600	837,600	641,000	2.75%
YoY %	146.99%	-37.17%	-9.25%	-11.35%	-27.82%	30.67%	-	-
Horiz. %	117.75%	47.68%	75.88%	83.62%	94.32%	130.67%	100.00%	-
Tax	-133,000	-117,800	-168,200	-118,400	-115,200	-122,600	-109,800	3.24%
YoY %	-12.90%	29.96%	-42.06%	-2.78%	6.04%	-11.66%	-	-
Horiz. %	121.13%	107.29%	153.19%	107.83%	104.92%	111.66%	100.00%	-
NP	621,800	187,800	318,200	417,600	489,400	715,000	531,200	2.65%
YoY %	231.10%	-40.98%	-23.80%	-14.67%	-31.55%	34.60%	-	-
Horiz. %	117.06%	35.35%	59.90%	78.61%	92.13%	134.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,600	6,000	224,000	322,200	376,600	594,800	473,400	-2.42%
YoY %	6,710.00%	-97.32%	-30.48%	-14.45%	-36.68%	25.64%	-	-
Horiz. %	86.31%	1.27%	47.32%	68.06%	79.55%	125.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.62%	38.55%	34.58%	22.09%	19.05%	14.64%	17.13%	-
YoY %	-54.29%	11.48%	56.54%	15.96%	30.12%	-14.54%	-	-
Horiz. %	102.86%	225.04%	201.87%	128.96%	111.21%	85.46%	100.00%	-
Total Cost	7,229,600	8,012,000	9,857,800	9,424,800	9,220,400	6,910,600	5,425,000	4.89%
YoY %	-9.77%	-18.72%	4.59%	2.22%	33.42%	27.38%	-	-
Horiz. %	133.26%	147.69%	181.71%	173.73%	169.96%	127.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,913,727	5,855,172	5,439,704	4,673,761	4,549,808	4,343,939	4,036,455	11.86%
YoY %	35.16%	7.64%	16.39%	2.72%	4.74%	7.62%	-	-
Horiz. %	196.06%	145.06%	134.76%	115.79%	112.72%	107.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	298,006	206,896	310,249	310,205	310,214	150,439	279,017	1.10%
YoY %	44.04%	-33.31%	0.01%	-0.00%	106.21%	-46.08%	-	-
Horiz. %	106.81%	74.15%	111.19%	111.18%	111.18%	53.92%	100.00%	-
Div Payout %	72.93%	3,448.28%	138.50%	96.28%	82.37%	25.29%	58.94%	-
YoY %	-97.89%	2,389.73%	43.85%	16.89%	225.70%	-57.09%	-	-
Horiz. %	123.74%	5,850.49%	234.98%	163.35%	139.75%	42.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	7,913,727	5,855,172	5,439,704	4,673,761	4,549,808	4,343,939	4,036,455	11.86%
YoY %	35.16%	7.64%	16.39%	2.72%	4.74%	7.62%	-	-
Horiz. %	196.06%	145.06%	134.76%	115.79%	112.72%	107.62%	100.00%	-
NOSH	1,655,591	1,034,482	1,034,164	1,034,017	1,034,047	940,246	930,058	10.07%
YoY %	60.04%	0.03%	0.01%	-0.00%	9.98%	1.10%	-	-
Horiz. %	178.01%	111.23%	111.19%	111.18%	111.18%	101.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.92%	2.29%	3.13%	4.24%	5.04%	9.38%	8.92%	-
YoY %	245.85%	-26.84%	-26.18%	-15.87%	-46.27%	5.16%	-	-
Horiz. %	88.79%	25.67%	35.09%	47.53%	56.50%	105.16%	100.00%	-
ROE	5.16%	0.10%	4.12%	6.89%	8.28%	13.69%	11.73%	-
YoY %	5,060.00%	-97.57%	-40.20%	-16.79%	-39.52%	16.71%	-	-
Horiz. %	43.99%	0.85%	35.12%	58.74%	70.59%	116.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	474.24	792.65	983.98	951.86	939.01	811.02	640.41	-4.87%
YoY %	-40.17%	-19.44%	3.37%	1.37%	15.78%	26.64%	-	-
Horiz. %	74.05%	123.77%	153.65%	148.63%	146.63%	126.64%	100.00%	-
EPS	24.68	0.58	21.66	31.16	36.42	63.26	50.90	-11.35%
YoY %	4,155.17%	-97.32%	-30.49%	-14.44%	-42.43%	24.28%	-	-
Horiz. %	48.49%	1.14%	42.55%	61.22%	71.55%	124.28%	100.00%	-
DPS	18.00	20.00	30.00	30.00	30.00	16.00	30.00	-8.15%
YoY %	-10.00%	-33.33%	0.00%	0.00%	87.50%	-46.67%	-	-
Horiz. %	60.00%	66.67%	100.00%	100.00%	100.00%	53.33%	100.00%	-
NAPS	4.78	5.66	5.26	4.52	4.40	4.62	4.34	1.62%
YoY %	-15.55%	7.60%	16.37%	2.73%	-4.76%	6.45%	-	-
Horiz. %	110.14%	130.41%	121.20%	104.15%	101.38%	106.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,033,783
RPS	387.34	404.53	502.02	485.56	479.02	376.20	293.84	4.70%
YoY %	-4.25%	-19.42%	3.39%	1.37%	27.33%	28.03%	-	-
Horiz. %	131.82%	137.67%	170.85%	165.25%	163.02%	128.03%	100.00%	-
EPS	20.16	0.30	11.05	15.90	18.58	29.34	23.35	-2.41%
YoY %	6,620.00%	-97.29%	-30.50%	-14.42%	-36.67%	25.65%	-	-
Horiz. %	86.34%	1.28%	47.32%	68.09%	79.57%	125.65%	100.00%	-
DPS	14.70	10.21	15.31	15.30	15.30	7.42	13.77	1.09%
YoY %	43.98%	-33.31%	0.07%	0.00%	106.20%	-46.11%	-	-
Horiz. %	106.75%	74.15%	111.18%	111.11%	111.11%	53.89%	100.00%	-
NAPS	3.9042	2.8886	2.6836	2.3058	2.2446	2.143	1.9913	11.86%
YoY %	35.16%	7.64%	16.38%	2.73%	4.74%	7.62%	-	-
Horiz. %	196.06%	145.06%	134.77%	115.79%	112.72%	107.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.71	4.15	5.17	5.24	5.32	5.51	3.52	-
P/RPS	0.57	0.52	0.53	0.55	0.57	0.68	0.55	0.59%
YoY %	9.62%	-1.89%	-3.64%	-3.51%	-16.18%	23.64%	-	-
Horiz. %	103.64%	94.55%	96.36%	100.00%	103.64%	123.64%	100.00%	-
P/EPS	10.98	715.52	23.87	16.82	14.61	8.71	6.92	7.99%
YoY %	-98.47%	2,897.57%	41.91%	15.13%	67.74%	25.87%	-	-
Horiz. %	158.67%	10,339.88%	344.94%	243.06%	211.13%	125.87%	100.00%	-
EY	9.11	0.14	4.19	5.95	6.85	11.48	14.46	-7.40%
YoY %	6,407.14%	-96.66%	-29.58%	-13.14%	-40.33%	-20.61%	-	-
Horiz. %	63.00%	0.97%	28.98%	41.15%	47.37%	79.39%	100.00%	-
DY	6.64	4.82	5.80	5.73	5.64	2.90	8.52	-4.06%
YoY %	37.76%	-16.90%	1.22%	1.60%	94.48%	-65.96%	-	-
Horiz. %	77.93%	56.57%	68.08%	67.25%	66.20%	34.04%	100.00%	-
P/NAPS	0.57	0.73	0.98	1.16	1.21	1.19	0.81	-5.68%
YoY %	-21.92%	-25.51%	-15.52%	-4.13%	1.68%	46.91%	-	-
Horiz. %	70.37%	90.12%	120.99%	143.21%	149.38%	146.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	24/08/15	25/08/14	21/08/13	22/08/12	18/08/11	23/08/10	-
Price	2.25	4.10	5.13	5.24	5.43	4.90	3.88	-
P/RPS	0.47	0.52	0.52	0.55	0.58	0.60	0.61	-4.24%
YoY %	-9.62%	0.00%	-5.45%	-5.17%	-3.33%	-1.64%	-	-
Horiz. %	77.05%	85.25%	85.25%	90.16%	95.08%	98.36%	100.00%	-
P/EPS	9.12	706.90	23.68	16.82	14.91	7.75	7.62	3.03%
YoY %	-98.71%	2,885.22%	40.78%	12.81%	92.39%	1.71%	-	-
Horiz. %	119.69%	9,276.90%	310.76%	220.73%	195.67%	101.71%	100.00%	-
EY	10.97	0.14	4.22	5.95	6.71	12.91	13.12	-2.93%
YoY %	7,735.71%	-96.68%	-29.08%	-11.33%	-48.02%	-1.60%	-	-
Horiz. %	83.61%	1.07%	32.16%	45.35%	51.14%	98.40%	100.00%	-
DY	8.00	4.88	5.85	5.73	5.52	3.27	7.73	0.57%
YoY %	63.93%	-16.58%	2.09%	3.80%	68.81%	-57.70%	-	-
Horiz. %	103.49%	63.13%	75.68%	74.13%	71.41%	42.30%	100.00%	-
P/NAPS	0.47	0.72	0.98	1.16	1.23	1.06	0.89	-10.08%
YoY %	-34.72%	-26.53%	-15.52%	-5.69%	16.04%	19.10%	-	-
Horiz. %	52.81%	80.90%	110.11%	130.34%	138.20%	119.10%	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

374

MYEG

MY E.G. SERVICES BHD

374

PTRANS

PERAK TRANSIT BERHAD

370

HLIND

HONG LEONG INDUSTRIES BHD

369

VSTECS

VSTECS BERHAD

359

YTLPOWR

YTL POWER INTERNATIONAL BHD

325

SNS

SNS NETWORK TECHNOLOGY BERHAD

255

DNEX

DAGANG NEXCHANGE BERHAD

246

PBBANK

PUBLIC BANK BHD

246

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

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

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