[BSTEAD] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

22-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -22.01%

YoY- -16.17%

Quarter Report

Boustead Q2-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	9,620,100	11,378,800	10,112,300	9,597,900	7,016,500	5,878,300	5,670,901	9.20%
YoY %	-15.46%	12.52%	5.36%	36.79%	19.36%	3.66%	-	-
Horiz. %	169.64%	200.65%	178.32%	169.25%	123.73%	103.66%	100.00%	-
PBT	595,300	682,900	574,100	714,500	824,500	654,000	397,207	6.97%
YoY %	-12.83%	18.95%	-19.65%	-13.34%	26.07%	64.65%	-	-
Horiz. %	149.87%	171.93%	144.53%	179.88%	207.57%	164.65%	100.00%	-
Tax	-127,200	-172,800	-98,100	-95,400	-107,700	-100,600	19,215	-
YoY %	26.39%	-76.15%	-2.83%	11.42%	-7.06%	-623.55%	-	-
Horiz. %	-661.98%	-899.30%	-510.54%	-496.49%	-560.50%	-523.55%	100.00%	-
NP	468,100	510,100	476,000	619,100	716,800	553,400	416,422	1.96%
YoY %	-8.23%	7.16%	-23.11%	-13.63%	29.53%	32.89%	-	-
Horiz. %	112.41%	122.50%	114.31%	148.67%	172.13%	132.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,200	408,700	389,500	501,500	598,200	470,600	382,283	-2.90%
YoY %	-21.65%	4.93%	-22.33%	-16.17%	27.11%	23.10%	-	-
Horiz. %	83.76%	106.91%	101.89%	131.19%	156.48%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.37%	25.30%	17.09%	13.35%	13.06%	15.38%	-4.84%	-
YoY %	-15.53%	48.04%	28.01%	2.22%	-15.08%	417.77%	-	-
Horiz. %	-441.53%	-522.73%	-353.10%	-275.83%	-269.83%	-317.77%	100.00%	-
Total Cost	9,152,000	10,868,700	9,636,300	8,978,800	6,299,700	5,324,900	5,254,479	9.68%
YoY %	-15.79%	12.79%	7.32%	42.53%	18.31%	1.34%	-	-
Horiz. %	174.18%	206.85%	183.39%	170.88%	119.89%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,862,142	5,171,232	4,672,702	4,545,626	4,343,268	4,054,910	2,936,254	12.20%
YoY %	13.36%	10.67%	2.80%	4.66%	7.11%	38.10%	-	-
Horiz. %	199.65%	176.12%	159.14%	154.81%	147.92%	138.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	215,543	310,243	336,126	454,983	300,932	282,931	194,744	1.70%
YoY %	-30.52%	-7.70%	-26.12%	51.19%	6.36%	45.28%	-	-
Horiz. %	110.68%	159.31%	172.60%	233.63%	154.53%	145.28%	100.00%	-
Div Payout %	67.32%	75.91%	86.30%	90.72%	50.31%	60.12%	50.94%	-
YoY %	-11.32%	-12.04%	-4.87%	80.32%	-16.32%	18.02%	-	-
Horiz. %	132.16%	149.02%	169.41%	178.09%	98.76%	118.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	5,862,142	5,171,232	4,672,702	4,545,626	4,343,268	4,054,910	2,936,254	12.20%
YoY %	13.36%	10.67%	2.80%	4.66%	7.11%	38.10%	-	-
Horiz. %	199.65%	176.12%	159.14%	154.81%	147.92%	138.10%	100.00%	-
NOSH	1,035,714	1,034,246	1,033,783	1,033,096	940,101	934,311	651,054	8.04%
YoY %	0.14%	0.04%	0.07%	9.89%	0.62%	43.51%	-	-
Horiz. %	159.08%	158.86%	158.79%	158.68%	144.40%	143.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	4.87%	4.48%	4.71%	6.45%	10.22%	9.41%	7.34%	-
YoY %	8.71%	-4.88%	-26.98%	-36.89%	8.61%	28.20%	-	-
Horiz. %	66.35%	61.04%	64.17%	87.87%	139.24%	128.20%	100.00%	-
ROE	5.46%	7.90%	8.34%	11.03%	13.77%	11.61%	13.02%	-
YoY %	-30.89%	-5.28%	-24.39%	-19.90%	18.60%	-10.83%	-	-
Horiz. %	41.94%	60.68%	64.06%	84.72%	105.76%	89.17%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	928.84	1,100.20	978.18	929.04	746.36	629.16	871.03	1.07%
YoY %	-15.58%	12.47%	5.29%	24.48%	18.63%	-27.77%	-	-
Horiz. %	106.64%	126.31%	112.30%	106.66%	85.69%	72.23%	100.00%	-
EPS	30.92	39.52	37.68	48.54	63.63	50.37	58.72	-10.13%
YoY %	-21.76%	4.88%	-22.37%	-23.72%	26.33%	-14.22%	-	-
Horiz. %	52.66%	67.30%	64.17%	82.66%	108.36%	85.78%	100.00%	-
DPS	20.81	30.00	32.50	44.04	32.00	30.28	30.00	-5.91%
YoY %	-30.63%	-7.69%	-26.20%	37.62%	5.68%	0.93%	-	-
Horiz. %	69.37%	100.00%	108.33%	146.80%	106.67%	100.93%	100.00%	-
NAPS	5.66	5.00	4.52	4.40	4.62	4.34	4.51	3.85%
YoY %	13.20%	10.62%	2.73%	-4.76%	6.45%	-3.77%	-	-
Horiz. %	125.50%	110.86%	100.22%	97.56%	102.44%	96.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,033,096
RPS	474.60	561.36	498.88	473.50	346.15	290.00	279.77	9.20%
YoY %	-15.46%	12.52%	5.36%	36.79%	19.36%	3.66%	-	-
Horiz. %	169.64%	200.65%	178.32%	169.25%	123.73%	103.66%	100.00%	-
EPS	15.80	20.16	19.22	24.74	29.51	23.22	18.86	-2.90%
YoY %	-21.63%	4.89%	-22.31%	-16.16%	27.09%	23.12%	-	-
Horiz. %	83.78%	106.89%	101.91%	131.18%	156.47%	123.12%	100.00%	-
DPS	10.63	15.31	16.58	22.45	14.85	13.96	9.61	1.69%
YoY %	-30.57%	-7.66%	-26.15%	51.18%	6.38%	45.27%	-	-
Horiz. %	110.61%	159.31%	172.53%	233.61%	154.53%	145.27%	100.00%	-
NAPS	2.892	2.5512	2.3052	2.2425	2.1427	2.0004	1.4486	12.20%
YoY %	13.36%	10.67%	2.80%	4.66%	7.11%	38.09%	-	-
Horiz. %	199.64%	176.11%	159.13%	154.80%	147.92%	138.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.15	5.17	5.24	5.32	5.51	3.52	3.51	-
P/RPS	0.45	0.47	0.54	0.57	0.74	0.56	0.40	1.98%
YoY %	-4.26%	-12.96%	-5.26%	-22.97%	32.14%	40.00%	-	-
Horiz. %	112.50%	117.50%	135.00%	142.50%	185.00%	140.00%	100.00%	-
P/EPS	13.42	13.08	13.91	10.96	8.66	6.99	5.98	14.41%
YoY %	2.60%	-5.97%	26.92%	26.56%	23.89%	16.89%	-	-
Horiz. %	224.41%	218.73%	232.61%	183.28%	144.82%	116.89%	100.00%	-
EY	7.45	7.64	7.19	9.12	11.55	14.31	16.73	-12.60%
YoY %	-2.49%	6.26%	-21.16%	-21.04%	-19.29%	-14.47%	-	-
Horiz. %	44.53%	45.67%	42.98%	54.51%	69.04%	85.53%	100.00%	-
DY	5.01	5.80	6.20	8.28	5.81	8.60	8.55	-8.51%
YoY %	-13.62%	-6.45%	-25.12%	42.51%	-32.44%	0.58%	-	-
Horiz. %	58.60%	67.84%	72.51%	96.84%	67.95%	100.58%	100.00%	-
P/NAPS	0.73	1.03	1.16	1.21	1.19	0.81	0.78	-1.09%
YoY %	-29.13%	-11.21%	-4.13%	1.68%	46.91%	3.85%	-	-
Horiz. %	93.59%	132.05%	148.72%	155.13%	152.56%	103.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/08/14	21/08/13	22/08/12	18/08/11	23/08/10	21/08/09	-
Price	4.10	5.13	5.24	5.43	4.90	3.88	3.24	-
P/RPS	0.44	0.47	0.54	0.58	0.66	0.62	0.37	2.92%
YoY %	-6.38%	-12.96%	-6.90%	-12.12%	6.45%	67.57%	-	-
Horiz. %	118.92%	127.03%	145.95%	156.76%	178.38%	167.57%	100.00%	-
P/EPS	13.26	12.98	13.91	11.19	7.70	7.70	5.52	15.71%
YoY %	2.16%	-6.69%	24.31%	45.32%	0.00%	39.49%	-	-
Horiz. %	240.22%	235.14%	251.99%	202.72%	139.49%	139.49%	100.00%	-
EY	7.54	7.70	7.19	8.94	12.99	12.98	18.12	-13.58%
YoY %	-2.08%	7.09%	-19.57%	-31.18%	0.08%	-28.37%	-	-
Horiz. %	41.61%	42.49%	39.68%	49.34%	71.69%	71.63%	100.00%	-
DY	5.08	5.85	6.20	8.11	6.53	7.80	9.26	-9.51%
YoY %	-13.16%	-5.65%	-23.55%	24.20%	-16.28%	-15.77%	-	-
Horiz. %	54.86%	63.17%	66.95%	87.58%	70.52%	84.23%	100.00%	-
P/NAPS	0.72	1.03	1.16	1.23	1.06	0.89	0.72	0.00%
YoY %	-30.10%	-11.21%	-5.69%	16.04%	19.10%	23.61%	-	-
Horiz. %	100.00%	143.06%	161.11%	170.83%	147.22%	123.61%	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