[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 165.06%

YoY- 25.64%

Quarter Report

Boustead Q2-Y2011.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	5,088,000	4,921,200	4,854,900	3,812,800	2,978,100	2,491,800	3,850,717	4.75%
YoY %	3.39%	1.37%	27.33%	28.03%	19.52%	-35.29%	-	-
Horiz. %	132.13%	127.80%	126.08%	99.02%	77.34%	64.71%	100.00%	-
PBT	243,200	268,000	302,300	418,800	320,500	168,100	449,795	-9.73%
YoY %	-9.25%	-11.35%	-27.82%	30.67%	90.66%	-62.63%	-	-
Horiz. %	54.07%	59.58%	67.21%	93.11%	71.25%	37.37%	100.00%	-
Tax	-84,100	-59,200	-57,600	-61,300	-54,900	-37,500	-67,943	3.61%
YoY %	-42.06%	-2.78%	6.04%	-11.66%	-46.40%	44.81%	-	-
Horiz. %	123.78%	87.13%	84.78%	90.22%	80.80%	55.19%	100.00%	-
NP	159,100	208,800	244,700	357,500	265,600	130,600	381,852	-13.57%
YoY %	-23.80%	-14.67%	-31.55%	34.60%	103.37%	-65.80%	-	-
Horiz. %	41.67%	54.68%	64.08%	93.62%	69.56%	34.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,000	161,100	188,300	297,400	236,700	107,800	304,203	-15.33%
YoY %	-30.48%	-14.45%	-36.68%	25.64%	119.57%	-64.56%	-	-
Horiz. %	36.82%	52.96%	61.90%	97.76%	77.81%	35.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.58%	22.09%	19.05%	14.64%	17.13%	22.31%	15.11%	-
YoY %	56.54%	15.96%	30.12%	-14.54%	-23.22%	47.65%	-	-
Horiz. %	228.86%	146.19%	126.08%	96.89%	113.37%	147.65%	100.00%	-
Total Cost	4,928,900	4,712,400	4,610,200	3,455,300	2,712,500	2,361,200	3,468,865	6.02%
YoY %	4.59%	2.22%	33.42%	27.38%	14.88%	-31.93%	-	-
Horiz. %	142.09%	135.85%	132.90%	99.61%	78.20%	68.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,439,704	4,673,761	4,549,808	4,343,939	4,036,455	2,936,514	2,560,186	13.37%
YoY %	16.39%	2.72%	4.74%	7.62%	37.46%	14.70%	-	-
Horiz. %	212.47%	182.56%	177.71%	169.67%	157.66%	114.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	155,124	155,102	155,107	75,219	139,508	65,111	62,903	16.22%
YoY %	0.01%	-0.00%	106.21%	-46.08%	114.26%	3.51%	-	-
Horiz. %	246.61%	246.57%	246.58%	119.58%	221.78%	103.51%	100.00%	-
Div Payout %	138.50%	96.28%	82.37%	25.29%	58.94%	60.40%	20.68%	-
YoY %	43.85%	16.89%	225.70%	-57.09%	-2.42%	192.07%	-	-
Horiz. %	669.73%	465.57%	398.31%	122.29%	285.01%	292.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	5,439,704	4,673,761	4,549,808	4,343,939	4,036,455	2,936,514	2,560,186	13.37%
YoY %	16.39%	2.72%	4.74%	7.62%	37.46%	14.70%	-	-
Horiz. %	212.47%	182.56%	177.71%	169.67%	157.66%	114.70%	100.00%	-
NOSH	1,034,164	1,034,017	1,034,047	940,246	930,058	651,111	629,038	8.63%
YoY %	0.01%	-0.00%	9.98%	1.10%	42.84%	3.51%	-	-
Horiz. %	164.40%	164.38%	164.39%	149.47%	147.85%	103.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	3.13%	4.24%	5.04%	9.38%	8.92%	5.24%	9.92%	-
YoY %	-26.18%	-15.87%	-46.27%	5.16%	70.23%	-47.18%	-	-
Horiz. %	31.55%	42.74%	50.81%	94.56%	89.92%	52.82%	100.00%	-
ROE	2.06%	3.45%	4.14%	6.85%	5.86%	3.67%	11.88%	-
YoY %	-40.29%	-16.67%	-39.56%	16.89%	59.67%	-69.11%	-	-
Horiz. %	17.34%	29.04%	34.85%	57.66%	49.33%	30.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	491.99	475.93	469.50	405.51	320.21	382.70	612.16	-3.57%
YoY %	3.37%	1.37%	15.78%	26.64%	-16.33%	-37.48%	-	-
Horiz. %	80.37%	77.75%	76.70%	66.24%	52.31%	62.52%	100.00%	-
EPS	10.83	15.58	18.21	31.63	25.45	16.55	48.36	-22.06%
YoY %	-30.49%	-14.44%	-42.43%	24.28%	53.78%	-65.78%	-	-
Horiz. %	22.39%	32.22%	37.66%	65.41%	52.63%	34.22%	100.00%	-
DPS	15.00	15.00	15.00	8.00	15.00	10.00	10.00	6.98%
YoY %	0.00%	0.00%	87.50%	-46.67%	50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	80.00%	150.00%	100.00%	100.00%	-
NAPS	5.26	4.52	4.40	4.62	4.34	4.51	4.07	4.36%
YoY %	16.37%	2.73%	-4.76%	6.45%	-3.77%	10.81%	-	-
Horiz. %	129.24%	111.06%	108.11%	113.51%	106.63%	110.81%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 940,101
RPS	251.01	242.78	239.51	188.10	146.92	122.93	189.97	4.75%
YoY %	3.39%	1.37%	27.33%	28.03%	19.52%	-35.29%	-	-
Horiz. %	132.13%	127.80%	126.08%	99.02%	77.34%	64.71%	100.00%	-
EPS	5.53	7.95	9.29	14.67	11.68	5.32	15.01	-15.32%
YoY %	-30.44%	-14.42%	-36.67%	25.60%	119.55%	-64.56%	-	-
Horiz. %	36.84%	52.96%	61.89%	97.73%	77.81%	35.44%	100.00%	-
DPS	7.65	7.65	7.65	3.71	6.88	3.21	3.10	16.23%
YoY %	0.00%	0.00%	106.20%	-46.08%	114.33%	3.55%	-	-
Horiz. %	246.77%	246.77%	246.77%	119.68%	221.94%	103.55%	100.00%	-
NAPS	2.6836	2.3058	2.2446	2.143	1.9913	1.4487	1.263	13.37%
YoY %	16.38%	2.73%	4.74%	7.62%	37.45%	14.70%	-	-
Horiz. %	212.48%	182.57%	177.72%	169.68%	157.66%	114.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.17	5.24	5.32	5.51	3.52	3.51	4.86	-
P/RPS	1.05	1.10	1.13	1.36	1.10	0.92	0.79	4.85%
YoY %	-4.55%	-2.65%	-16.91%	23.64%	19.57%	16.46%	-	-
Horiz. %	132.91%	139.24%	143.04%	172.15%	139.24%	116.46%	100.00%	-
P/EPS	47.74	33.63	29.21	17.42	13.83	21.20	10.05	29.63%
YoY %	41.96%	15.13%	67.68%	25.96%	-34.76%	110.95%	-	-
Horiz. %	475.02%	334.63%	290.65%	173.33%	137.61%	210.95%	100.00%	-
EY	2.09	2.97	3.42	5.74	7.23	4.72	9.95	-22.89%
YoY %	-29.63%	-13.16%	-40.42%	-20.61%	53.18%	-52.56%	-	-
Horiz. %	21.01%	29.85%	34.37%	57.69%	72.66%	47.44%	100.00%	-
DY	2.90	2.86	2.82	1.45	4.26	2.85	2.06	5.86%
YoY %	1.40%	1.42%	94.48%	-65.96%	49.47%	38.35%	-	-
Horiz. %	140.78%	138.83%	136.89%	70.39%	206.80%	138.35%	100.00%	-
P/NAPS	0.98	1.16	1.21	1.19	0.81	0.78	1.19	-3.18%
YoY %	-15.52%	-4.13%	1.68%	46.91%	3.85%	-34.45%	-	-
Horiz. %	82.35%	97.48%	101.68%	100.00%	68.07%	65.55%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	21/08/13	22/08/12	18/08/11	23/08/10	21/08/09	19/08/08	-
Price	5.13	5.24	5.43	4.90	3.88	3.24	4.28	-
P/RPS	1.04	1.10	1.16	1.21	1.21	0.85	0.70	6.81%
YoY %	-5.45%	-5.17%	-4.13%	0.00%	42.35%	21.43%	-	-
Horiz. %	148.57%	157.14%	165.71%	172.86%	172.86%	121.43%	100.00%	-
P/EPS	47.37	33.63	29.82	15.49	15.25	19.57	8.85	32.24%
YoY %	40.86%	12.78%	92.51%	1.57%	-22.07%	121.13%	-	-
Horiz. %	535.25%	380.00%	336.95%	175.03%	172.32%	221.13%	100.00%	-
EY	2.11	2.97	3.35	6.46	6.56	5.11	11.30	-24.38%
YoY %	-28.96%	-11.34%	-48.14%	-1.52%	28.38%	-54.78%	-	-
Horiz. %	18.67%	26.28%	29.65%	57.17%	58.05%	45.22%	100.00%	-
DY	2.92	2.86	2.76	1.63	3.87	3.09	2.34	3.75%
YoY %	2.10%	3.62%	69.33%	-57.88%	25.24%	32.05%	-	-
Horiz. %	124.79%	122.22%	117.95%	69.66%	165.38%	132.05%	100.00%	-
P/NAPS	0.98	1.16	1.23	1.06	0.89	0.72	1.05	-1.14%
YoY %	-15.52%	-5.69%	16.04%	19.10%	23.61%	-31.43%	-	-
Horiz. %	93.33%	110.48%	117.14%	100.95%	84.76%	68.57%	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