[BSTEAD] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 5.03%

YoY- -10.77%

Quarter Report

Boustead Q3-Y2013.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	8,391,400	9,046,100	11,372,600	10,300,700	9,921,300	7,691,300	5,973,100	5.82%
YoY %	-7.24%	-20.46%	10.41%	3.82%	28.99%	28.77%	-	-
Horiz. %	140.49%	151.45%	190.40%	172.45%	166.10%	128.77%	100.00%	-
PBT	547,500	575,900	609,800	600,600	680,100	837,900	682,200	-3.59%
YoY %	-4.93%	-5.56%	1.53%	-11.69%	-18.83%	22.82%	-	-
Horiz. %	80.26%	84.42%	89.39%	88.04%	99.69%	122.82%	100.00%	-
Tax	-144,100	-111,700	-172,400	-103,600	-103,400	-101,400	-112,700	4.17%
YoY %	-29.01%	35.21%	-66.41%	-0.19%	-1.97%	10.03%	-	-
Horiz. %	127.86%	99.11%	152.97%	91.93%	91.75%	89.97%	100.00%	-
NP	403,400	464,200	437,400	497,000	576,700	736,500	569,500	-5.58%
YoY %	-13.10%	6.13%	-11.99%	-13.82%	-21.70%	29.32%	-	-
Horiz. %	70.83%	81.51%	76.80%	87.27%	101.26%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,500	308,000	329,400	409,100	458,500	627,200	476,300	-10.02%
YoY %	-18.02%	-6.50%	-19.48%	-10.77%	-26.90%	31.68%	-	-
Horiz. %	53.01%	64.67%	69.16%	85.89%	96.26%	131.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.32%	19.40%	28.27%	17.25%	15.20%	12.10%	16.52%	-
YoY %	35.67%	-31.38%	63.88%	13.49%	25.62%	-26.76%	-	-
Horiz. %	159.32%	117.43%	171.13%	104.42%	92.01%	73.24%	100.00%	-
Total Cost	7,988,000	8,581,900	10,935,200	9,803,700	9,344,600	6,954,800	5,403,600	6.72%
YoY %	-6.92%	-21.52%	11.54%	4.91%	34.36%	28.71%	-	-
Horiz. %	147.83%	158.82%	202.37%	181.43%	172.93%	128.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,912,070	5,793,103	5,604,772	4,745,758	4,613,997	4,352,776	4,091,760	9.12%
YoY %	19.32%	3.36%	18.10%	2.86%	6.00%	6.38%	-	-
Horiz. %	168.93%	141.58%	136.98%	115.98%	112.76%	106.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	260,813	215,566	294,743	310,218	351,608	394,883	343,735	-4.49%
YoY %	20.99%	-26.86%	-4.99%	-11.77%	-10.96%	14.88%	-	-
Horiz. %	75.88%	62.71%	85.75%	90.25%	102.29%	114.88%	100.00%	-
Div Payout %	103.29%	69.99%	89.48%	75.83%	76.69%	62.96%	72.17%	-
YoY %	47.58%	-21.78%	18.00%	-1.12%	21.81%	-12.76%	-	-
Horiz. %	143.12%	96.98%	123.99%	105.07%	106.26%	87.24%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	6,912,070	5,793,103	5,604,772	4,745,758	4,613,997	4,352,776	4,091,760	9.12%
YoY %	19.32%	3.36%	18.10%	2.86%	6.00%	6.38%	-	-
Horiz. %	168.93%	141.58%	136.98%	115.98%	112.76%	106.38%	100.00%	-
NOSH	2,027,000	1,034,482	1,034,090	1,033,934	1,034,528	940,124	940,634	13.63%
YoY %	95.94%	0.04%	0.02%	-0.06%	10.04%	-0.05%	-	-
Horiz. %	215.49%	109.98%	109.94%	109.92%	109.98%	99.95%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	4.81%	5.13%	3.85%	4.82%	5.81%	9.58%	9.53%	-
YoY %	-6.24%	33.25%	-20.12%	-17.04%	-39.35%	0.52%	-	-
Horiz. %	50.47%	53.83%	40.40%	50.58%	60.97%	100.52%	100.00%	-
ROE	3.65%	5.32%	5.88%	8.62%	9.94%	14.41%	11.64%	-
YoY %	-31.39%	-9.52%	-31.79%	-13.28%	-31.02%	23.80%	-	-
Horiz. %	31.36%	45.70%	50.52%	74.05%	85.40%	123.80%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	413.98	874.46	1,099.77	996.26	959.02	818.12	635.01	-6.87%
YoY %	-52.66%	-20.49%	10.39%	3.88%	17.22%	28.84%	-	-
Horiz. %	65.19%	137.71%	173.19%	156.89%	151.02%	128.84%	100.00%	-
EPS	12.46	29.77	31.85	39.57	44.32	66.71	50.64	-20.82%
YoY %	-58.15%	-6.53%	-19.51%	-10.72%	-33.56%	31.73%	-	-
Horiz. %	24.61%	58.79%	62.89%	78.14%	87.52%	131.73%	100.00%	-
DPS	12.87	20.84	28.50	30.00	34.00	42.00	36.54	-15.95%
YoY %	-38.24%	-26.88%	-5.00%	-11.76%	-19.05%	14.94%	-	-
Horiz. %	35.22%	57.03%	78.00%	82.10%	93.05%	114.94%	100.00%	-
NAPS	3.41	5.60	5.42	4.59	4.46	4.63	4.35	-3.97%
YoY %	-39.11%	3.32%	18.08%	2.91%	-3.67%	6.44%	-	-
Horiz. %	78.39%	128.74%	124.60%	105.52%	102.53%	106.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,033,934
RPS	413.98	446.28	561.06	508.17	489.46	379.44	294.68	5.82%
YoY %	-7.24%	-20.46%	10.41%	3.82%	29.00%	28.76%	-	-
Horiz. %	140.48%	151.45%	190.40%	172.45%	166.10%	128.76%	100.00%	-
EPS	12.46	15.19	16.25	20.18	22.62	30.94	23.50	-10.02%
YoY %	-17.97%	-6.52%	-19.47%	-10.79%	-26.89%	31.66%	-	-
Horiz. %	53.02%	64.64%	69.15%	85.87%	96.26%	131.66%	100.00%	-
DPS	12.87	10.63	14.54	15.30	17.35	19.48	16.96	-4.49%
YoY %	21.07%	-26.89%	-4.97%	-11.82%	-10.93%	14.86%	-	-
Horiz. %	75.88%	62.68%	85.73%	90.21%	102.30%	114.86%	100.00%	-
NAPS	3.41	2.858	2.7651	2.3413	2.2763	2.1474	2.0186	9.12%
YoY %	19.31%	3.36%	18.10%	2.86%	6.00%	6.38%	-	-
Horiz. %	168.93%	141.58%	136.98%	115.99%	112.77%	106.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.16	3.95	5.00	5.19	5.20	4.49	4.38	-
P/RPS	0.52	0.45	0.45	0.52	0.54	0.55	0.69	-4.60%
YoY %	15.56%	0.00%	-13.46%	-3.70%	-1.82%	-20.29%	-	-
Horiz. %	75.36%	65.22%	65.22%	75.36%	78.26%	79.71%	100.00%	-
P/EPS	17.34	13.27	15.70	13.12	11.73	6.73	8.65	12.27%
YoY %	30.67%	-15.48%	19.66%	11.85%	74.29%	-22.20%	-	-
Horiz. %	200.46%	153.41%	181.50%	151.68%	135.61%	77.80%	100.00%	-
EY	5.77	7.54	6.37	7.62	8.52	14.86	11.56	-10.92%
YoY %	-23.47%	18.37%	-16.40%	-10.56%	-42.66%	28.55%	-	-
Horiz. %	49.91%	65.22%	55.10%	65.92%	73.70%	128.55%	100.00%	-
DY	5.96	5.28	5.70	5.78	6.54	9.35	8.34	-5.44%
YoY %	12.88%	-7.37%	-1.38%	-11.62%	-30.05%	12.11%	-	-
Horiz. %	71.46%	63.31%	68.35%	69.30%	78.42%	112.11%	100.00%	-
P/NAPS	0.63	0.71	0.92	1.13	1.17	0.97	1.01	-7.55%
YoY %	-11.27%	-22.83%	-18.58%	-3.42%	20.62%	-3.96%	-	-
Horiz. %	62.38%	70.30%	91.09%	111.88%	115.84%	96.04%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	30/11/16	30/11/15	27/11/14	29/11/13	20/11/12	21/11/11	29/11/10	-
Price	2.19	4.07	4.96	5.35	4.99	4.85	4.68	-
P/RPS	0.53	0.47	0.45	0.54	0.52	0.59	0.74	-5.40%
YoY %	12.77%	4.44%	-16.67%	3.85%	-11.86%	-20.27%	-	-
Horiz. %	71.62%	63.51%	60.81%	72.97%	70.27%	79.73%	100.00%	-
P/EPS	17.58	13.67	15.57	13.52	11.26	7.27	9.24	11.30%
YoY %	28.60%	-12.20%	15.16%	20.07%	54.88%	-21.32%	-	-
Horiz. %	190.26%	147.94%	168.51%	146.32%	121.86%	78.68%	100.00%	-
EY	5.69	7.32	6.42	7.40	8.88	13.76	10.82	-10.14%
YoY %	-22.27%	14.02%	-13.24%	-16.67%	-35.47%	27.17%	-	-
Horiz. %	52.59%	67.65%	59.33%	68.39%	82.07%	127.17%	100.00%	-
DY	5.88	5.12	5.75	5.61	6.81	8.66	7.81	-4.61%
YoY %	14.84%	-10.96%	2.50%	-17.62%	-21.36%	10.88%	-	-
Horiz. %	75.29%	65.56%	73.62%	71.83%	87.20%	110.88%	100.00%	-
P/NAPS	0.64	0.73	0.92	1.17	1.12	1.05	1.08	-8.34%
YoY %	-12.33%	-20.65%	-21.37%	4.46%	6.67%	-2.78%	-	-
Horiz. %	59.26%	67.59%	85.19%	108.33%	103.70%	97.22%	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