[BSTEAD] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

20-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -5.75%

YoY- -36.36%

Quarter Report

Boustead Q3-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	8,293,600	10,376,400	10,162,266	9,822,666	8,002,000	5,989,333	5,214,533	8.03%
YoY %	-20.07%	2.11%	3.46%	22.75%	33.60%	14.86%	-	-
Horiz. %	159.05%	198.99%	194.88%	188.37%	153.46%	114.86%	100.00%	-
PBT	292,666	439,066	569,600	580,000	781,200	632,266	391,466	-4.73%
YoY %	-33.34%	-22.92%	-1.79%	-25.76%	23.56%	61.51%	-	-
Horiz. %	74.76%	112.16%	145.50%	148.16%	199.56%	161.51%	100.00%	-
Tax	-105,733	-160,000	-127,333	-117,866	-112,133	-112,000	-72,666	6.44%
YoY %	33.92%	-25.65%	-8.03%	-5.11%	-0.12%	-54.13%	-	-
Horiz. %	145.51%	220.19%	175.23%	162.20%	154.31%	154.13%	100.00%	-
NP	186,933	279,066	442,266	462,133	669,066	520,266	318,800	-8.50%
YoY %	-33.01%	-36.90%	-4.30%	-30.93%	28.60%	63.20%	-	-
Horiz. %	58.64%	87.54%	138.73%	144.96%	209.87%	163.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,000	145,600	344,800	354,933	557,733	438,133	258,533	-40.03%
YoY %	-91.76%	-57.77%	-2.85%	-36.36%	27.30%	69.47%	-	-
Horiz. %	4.64%	56.32%	133.37%	137.29%	215.73%	169.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.13%	36.44%	22.35%	20.32%	14.35%	17.71%	18.56%	-
YoY %	-0.85%	63.04%	9.99%	41.60%	-18.97%	-4.58%	-	-
Horiz. %	194.67%	196.34%	120.42%	109.48%	77.32%	95.42%	100.00%	-
Total Cost	8,106,666	10,097,333	9,720,000	9,360,533	7,332,933	5,469,066	4,895,733	8.76%
YoY %	-19.71%	3.88%	3.84%	27.65%	34.08%	11.71%	-	-
Horiz. %	165.59%	206.25%	198.54%	191.20%	149.78%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,793,103	5,604,772	4,745,997	4,612,478	4,353,178	4,059,670	2,715,174	13.45%
YoY %	3.36%	18.09%	2.89%	5.96%	7.23%	49.52%	-	-
Horiz. %	213.36%	206.42%	174.80%	169.88%	160.33%	149.52%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	220,689	289,545	310,195	344,729	376,084	335,972	155,279	6.03%
YoY %	-23.78%	-6.66%	-10.02%	-8.34%	11.94%	116.37%	-	-
Horiz. %	142.12%	186.47%	199.77%	222.01%	242.20%	216.37%	100.00%	-
Div Payout %	1,839.08%	198.86%	89.96%	97.13%	67.43%	76.68%	60.06%	-
YoY %	824.81%	121.05%	-7.38%	44.05%	-12.06%	27.67%	-	-
Horiz. %	3,062.07%	331.10%	149.78%	161.72%	112.27%	127.67%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	5,793,103	5,604,772	4,745,997	4,612,478	4,353,178	4,059,670	2,715,174	13.45%
YoY %	3.36%	18.09%	2.89%	5.96%	7.23%	49.52%	-	-
Horiz. %	213.36%	206.42%	174.80%	169.88%	160.33%	149.52%	100.00%	-
NOSH	1,034,482	1,034,090	1,033,986	1,034,188	940,211	933,257	665,483	7.62%
YoY %	0.04%	0.01%	-0.02%	10.00%	0.75%	40.24%	-	-
Horiz. %	155.45%	155.39%	155.37%	155.40%	141.28%	140.24%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	2.25%	2.69%	4.35%	4.70%	8.36%	8.69%	6.11%	-
YoY %	-16.36%	-38.16%	-7.45%	-43.78%	-3.80%	42.23%	-	-
Horiz. %	36.82%	44.03%	71.19%	76.92%	136.82%	142.23%	100.00%	-
ROE	0.21%	2.60%	7.27%	7.70%	12.81%	10.79%	9.52%	-
YoY %	-91.92%	-64.24%	-5.58%	-39.89%	18.72%	13.34%	-	-
Horiz. %	2.21%	27.31%	76.37%	80.88%	134.56%	113.34%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	801.71	1,003.43	982.82	949.80	851.09	641.77	783.57	0.38%
YoY %	-20.10%	2.10%	3.48%	11.60%	32.62%	-18.10%	-	-
Horiz. %	102.32%	128.06%	125.43%	121.21%	108.62%	81.90%	100.00%	-
EPS	1.16	14.08	33.35	34.32	59.32	46.95	38.85	-44.28%
YoY %	-91.76%	-57.78%	-2.83%	-42.14%	26.35%	20.85%	-	-
Horiz. %	2.99%	36.24%	85.84%	88.34%	152.69%	120.85%	100.00%	-
DPS	21.33	28.00	30.00	33.33	40.00	36.00	23.33	-1.48%
YoY %	-23.82%	-6.67%	-9.99%	-16.68%	11.11%	54.31%	-	-
Horiz. %	91.43%	120.02%	128.59%	142.86%	171.45%	154.31%	100.00%	-
NAPS	5.60	5.42	4.59	4.46	4.63	4.35	4.08	5.41%
YoY %	3.32%	18.08%	2.91%	-3.67%	6.44%	6.62%	-	-
Horiz. %	137.25%	132.84%	112.50%	109.31%	113.48%	106.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,528
RPS	409.16	511.91	501.35	484.59	394.77	295.48	257.25	8.03%
YoY %	-20.07%	2.11%	3.46%	22.75%	33.60%	14.86%	-	-
Horiz. %	159.05%	198.99%	194.89%	188.37%	153.46%	114.86%	100.00%	-
EPS	0.59	7.18	17.01	17.51	27.52	21.61	12.75	-40.06%
YoY %	-91.78%	-57.79%	-2.86%	-36.37%	27.35%	69.49%	-	-
Horiz. %	4.63%	56.31%	133.41%	137.33%	215.84%	169.49%	100.00%	-
DPS	10.89	14.28	15.30	17.01	18.55	16.57	7.66	6.03%
YoY %	-23.74%	-6.67%	-10.05%	-8.30%	11.95%	116.32%	-	-
Horiz. %	142.17%	186.42%	199.74%	222.06%	242.17%	216.32%	100.00%	-
NAPS	2.858	2.7651	2.3414	2.2755	2.1476	2.0028	1.3395	13.45%
YoY %	3.36%	18.10%	2.90%	5.96%	7.23%	49.52%	-	-
Horiz. %	213.36%	206.43%	174.80%	169.88%	160.33%	149.52%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	3.95	5.00	5.19	5.20	4.49	4.38	3.09	-
P/RPS	0.49	0.50	0.53	0.55	0.53	0.68	0.39	3.87%
YoY %	-2.00%	-5.66%	-3.64%	3.77%	-22.06%	74.36%	-	-
Horiz. %	125.64%	128.21%	135.90%	141.03%	135.90%	174.36%	100.00%	-
P/EPS	340.52	35.51	15.56	15.15	7.57	9.33	7.95	86.99%
YoY %	858.94%	128.21%	2.71%	100.13%	-18.86%	17.36%	-	-
Horiz. %	4,283.27%	446.67%	195.72%	190.57%	95.22%	117.36%	100.00%	-
EY	0.29	2.82	6.43	6.60	13.21	10.72	12.57	-46.62%
YoY %	-89.72%	-56.14%	-2.58%	-50.04%	23.23%	-14.72%	-	-
Horiz. %	2.31%	22.43%	51.15%	52.51%	105.09%	85.28%	100.00%	-
DY	5.40	5.60	5.78	6.41	8.91	8.22	7.55	-5.43%
YoY %	-3.57%	-3.11%	-9.83%	-28.06%	8.39%	8.87%	-	-
Horiz. %	71.52%	74.17%	76.56%	84.90%	118.01%	108.87%	100.00%	-
P/NAPS	0.71	0.92	1.13	1.17	0.97	1.01	0.76	-1.12%
YoY %	-22.83%	-18.58%	-3.42%	20.62%	-3.96%	32.89%	-	-
Horiz. %	93.42%	121.05%	148.68%	153.95%	127.63%	132.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	27/11/14	29/11/13	20/11/12	21/11/11	29/11/10	23/11/09	-
Price	4.07	4.96	5.35	4.99	4.85	4.68	3.05	-
P/RPS	0.51	0.49	0.54	0.53	0.57	0.73	0.39	4.57%
YoY %	4.08%	-9.26%	1.89%	-7.02%	-21.92%	87.18%	-	-
Horiz. %	130.77%	125.64%	138.46%	135.90%	146.15%	187.18%	100.00%	-
P/EPS	350.86	35.23	16.04	14.54	8.18	9.97	7.85	88.32%
YoY %	895.91%	119.64%	10.32%	77.75%	-17.95%	27.01%	-	-
Horiz. %	4,469.55%	448.79%	204.33%	185.22%	104.20%	127.01%	100.00%	-
EY	0.29	2.84	6.23	6.88	12.23	10.03	12.74	-46.74%
YoY %	-89.79%	-54.41%	-9.45%	-43.74%	21.93%	-21.27%	-	-
Horiz. %	2.28%	22.29%	48.90%	54.00%	96.00%	78.73%	100.00%	-
DY	5.24	5.65	5.61	6.68	8.25	7.69	7.65	-6.10%
YoY %	-7.26%	0.71%	-16.02%	-19.03%	7.28%	0.52%	-	-
Horiz. %	68.50%	73.86%	73.33%	87.32%	107.84%	100.52%	100.00%	-
P/NAPS	0.73	0.92	1.17	1.12	1.05	1.08	0.75	-0.44%
YoY %	-20.65%	-21.37%	4.46%	6.67%	-2.78%	44.00%	-	-
Horiz. %	97.33%	122.67%	156.00%	149.33%	140.00%	144.00%	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