[BSTEAD] YoY Annualized Quarter 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- -5.27%

YoY- 28.88%

Quarter Report

Boustead Q1-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annualized Quarter Result
Revenue	7,569,200	9,999,200	10,124,400	9,312,000	6,350,000	6,212,400	4,862,400	7.65%
YoY %	-24.30%	-1.24%	8.72%	46.65%	2.21%	27.76%	-	-
Horiz. %	155.67%	205.64%	208.22%	191.51%	130.59%	127.76%	100.00%	-
PBT	278,000	533,200	699,600	891,600	672,800	538,400	344,400	-3.50%
YoY %	-47.86%	-23.79%	-21.53%	32.52%	24.96%	56.33%	-	-
Horiz. %	80.72%	154.82%	203.14%	258.89%	195.35%	156.33%	100.00%	-
Tax	-105,600	-167,600	-163,200	-136,800	-134,800	-121,600	-73,200	6.29%
YoY %	36.99%	-2.70%	-19.30%	-1.48%	-10.86%	-66.12%	-	-
Horiz. %	144.26%	228.96%	222.95%	186.89%	184.15%	166.12%	100.00%	-
NP	172,400	365,600	536,400	754,800	538,000	416,800	271,200	-7.26%
YoY %	-52.84%	-31.84%	-28.93%	40.30%	29.08%	53.69%	-	-
Horiz. %	63.57%	134.81%	197.79%	278.32%	198.38%	153.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	400	266,800	399,600	578,400	448,800	360,800	243,200	-65.62%
YoY %	-99.85%	-33.23%	-30.91%	28.88%	24.39%	48.36%	-	-
Horiz. %	0.16%	109.70%	164.31%	237.83%	184.54%	148.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.99%	31.43%	23.33%	15.34%	20.04%	22.59%	21.25%	-
YoY %	20.87%	34.72%	52.09%	-23.45%	-11.29%	6.31%	-	-
Horiz. %	178.78%	147.91%	109.79%	72.19%	94.31%	106.31%	100.00%	-
Total Cost	7,396,800	9,633,600	9,588,000	8,557,200	5,812,000	5,795,600	4,591,200	8.26%
YoY %	-23.22%	0.48%	12.05%	47.23%	0.28%	26.23%	-	-
Horiz. %	161.11%	209.83%	208.83%	186.38%	126.59%	126.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,659,999	5,222,248	4,684,751	4,582,102	4,222,782	3,950,297	2,969,272	11.34%
YoY %	8.38%	11.47%	2.24%	8.51%	6.90%	33.04%	-	-
Horiz. %	190.62%	175.88%	157.77%	154.32%	142.22%	133.04%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	200,000	310,232	310,248	310,300	300,955	185,025	130,231	7.40%
YoY %	-35.53%	-0.01%	-0.02%	3.11%	62.66%	42.07%	-	-
Horiz. %	153.57%	238.22%	238.23%	238.27%	231.09%	142.07%	100.00%	-
Div Payout %	50,000.00%	116.28%	77.64%	53.65%	67.06%	51.28%	53.55%	-
YoY %	42,899.66%	49.77%	44.72%	-20.00%	30.77%	-4.24%	-	-
Horiz. %	93,370.68%	217.14%	144.99%	100.19%	125.23%	95.76%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	5,659,999	5,222,248	4,684,751	4,582,102	4,222,782	3,950,297	2,969,272	11.34%
YoY %	8.38%	11.47%	2.24%	8.51%	6.90%	33.04%	-	-
Horiz. %	190.62%	175.88%	157.77%	154.32%	142.22%	133.04%	100.00%	-
NOSH	1,000,000	1,034,108	1,034,161	1,034,334	940,486	925,128	651,156	7.40%
YoY %	-3.30%	-0.01%	-0.02%	9.98%	1.66%	42.07%	-	-
Horiz. %	153.57%	158.81%	158.82%	158.85%	144.43%	142.07%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	2.28%	3.66%	5.30%	8.11%	8.47%	6.71%	5.58%	-
YoY %	-37.70%	-30.94%	-34.65%	-4.25%	26.23%	20.25%	-	-
Horiz. %	40.86%	65.59%	94.98%	145.34%	151.79%	120.25%	100.00%	-
ROE	0.01%	5.11%	8.53%	12.62%	10.63%	9.13%	8.19%	-
YoY %	-99.80%	-40.09%	-32.41%	18.72%	16.43%	11.48%	-	-
Horiz. %	0.12%	62.39%	104.15%	154.09%	129.79%	111.48%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	756.92	966.94	979.00	900.29	675.18	671.52	746.73	0.22%
YoY %	-21.72%	-1.23%	8.74%	33.34%	0.55%	-10.07%	-	-
Horiz. %	101.36%	129.49%	131.10%	120.56%	90.42%	89.93%	100.00%	-
EPS	0.04	25.80	38.64	55.92	47.72	39.00	37.36	-67.99%
YoY %	-99.84%	-33.23%	-30.90%	17.18%	22.36%	4.39%	-	-
Horiz. %	0.11%	69.06%	103.43%	149.68%	127.73%	104.39%	100.00%	-
DPS	20.00	30.00	30.00	30.00	32.00	20.00	20.00	0.00%
YoY %	-33.33%	0.00%	0.00%	-6.25%	60.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	150.00%	150.00%	160.00%	100.00%	100.00%	-
NAPS	5.66	5.05	4.53	4.43	4.49	4.27	4.56	3.66%
YoY %	12.08%	11.48%	2.26%	-1.34%	5.15%	-6.36%	-	-
Horiz. %	124.12%	110.75%	99.34%	97.15%	98.46%	93.64%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,334
RPS	373.42	493.30	499.48	459.40	313.27	306.48	239.88	7.65%
YoY %	-24.30%	-1.24%	8.72%	46.65%	2.22%	27.76%	-	-
Horiz. %	155.67%	205.64%	208.22%	191.51%	130.59%	127.76%	100.00%	-
EPS	0.02	13.16	19.71	28.53	22.14	17.80	12.00	-65.55%
YoY %	-99.85%	-33.23%	-30.91%	28.86%	24.38%	48.33%	-	-
Horiz. %	0.17%	109.67%	164.25%	237.75%	184.50%	148.33%	100.00%	-
DPS	9.87	15.31	15.31	15.31	14.85	9.13	6.42	7.42%
YoY %	-35.53%	0.00%	0.00%	3.10%	62.65%	42.21%	-	-
Horiz. %	153.74%	238.47%	238.47%	238.47%	231.31%	142.21%	100.00%	-
NAPS	2.7923	2.5763	2.3112	2.2605	2.0833	1.9488	1.4649	11.34%
YoY %	8.38%	11.47%	2.24%	8.51%	6.90%	33.03%	-	-
Horiz. %	190.61%	175.87%	157.77%	154.31%	142.21%	133.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	4.60	5.42	5.13	5.43	5.22	3.13	2.92	-
P/RPS	0.61	0.56	0.52	0.60	0.77	0.47	0.39	7.73%
YoY %	8.93%	7.69%	-13.33%	-22.08%	63.83%	20.51%	-	-
Horiz. %	156.41%	143.59%	133.33%	153.85%	197.44%	120.51%	100.00%	-
P/EPS	11,500.00	21.01	13.28	9.71	10.94	8.03	7.82	237.03%
YoY %	54,635.84%	58.21%	36.77%	-11.24%	36.24%	2.69%	-	-
Horiz. %	147,058.82%	268.67%	169.82%	124.17%	139.90%	102.69%	100.00%	-
EY	0.01	4.76	7.53	10.30	9.14	12.46	12.79	-69.63%
YoY %	-99.79%	-36.79%	-26.89%	12.69%	-26.65%	-2.58%	-	-
Horiz. %	0.08%	37.22%	58.87%	80.53%	71.46%	97.42%	100.00%	-
DY	4.35	5.54	5.85	5.52	6.13	6.39	6.85	-7.28%
YoY %	-21.48%	-5.30%	5.98%	-9.95%	-4.07%	-6.72%	-	-
Horiz. %	63.50%	80.88%	85.40%	80.58%	89.49%	93.28%	100.00%	-
P/NAPS	0.81	1.07	1.13	1.23	1.16	0.73	0.64	4.00%
YoY %	-24.30%	-5.31%	-8.13%	6.03%	58.90%	14.06%	-	-
Horiz. %	126.56%	167.19%	176.56%	192.19%	181.25%	114.06%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/15	26/05/14	22/05/13	28/05/12	27/05/11	31/05/10	18/05/09	-
Price	4.40	5.36	5.39	5.08	5.10	3.15	3.15	-
P/RPS	0.58	0.55	0.55	0.56	0.76	0.47	0.42	5.52%
YoY %	5.45%	0.00%	-1.79%	-26.32%	61.70%	11.90%	-	-
Horiz. %	138.10%	130.95%	130.95%	133.33%	180.95%	111.90%	100.00%	-
P/EPS	11,000.00	20.78	13.95	9.08	10.69	8.08	8.43	230.38%
YoY %	52,835.51%	48.96%	53.63%	-15.06%	32.30%	-4.15%	-	-
Horiz. %	130,486.36%	246.50%	165.48%	107.71%	126.81%	95.85%	100.00%	-
EY	0.01	4.81	7.17	11.01	9.36	12.38	11.86	-69.24%
YoY %	-99.79%	-32.91%	-34.88%	17.63%	-24.39%	4.38%	-	-
Horiz. %	0.08%	40.56%	60.46%	92.83%	78.92%	104.38%	100.00%	-
DY	4.55	5.60	5.57	5.91	6.27	6.35	6.35	-5.40%
YoY %	-18.75%	0.54%	-5.75%	-5.74%	-1.26%	0.00%	-	-
Horiz. %	71.65%	88.19%	87.72%	93.07%	98.74%	100.00%	100.00%	-
P/NAPS	0.78	1.06	1.19	1.15	1.14	0.74	0.69	2.06%
YoY %	-26.42%	-10.92%	3.48%	0.88%	54.05%	7.25%	-	-
Horiz. %	113.04%	153.62%	172.46%	166.67%	165.22%	107.25%	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