[BSTEAD] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -19.4%

YoY- -19.48%

Quarter Report

Boustead Q3-Y2014.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	9,655,500	8,391,400	9,046,100	11,372,600	10,300,700	9,921,300	7,691,300	3.85%
YoY %	15.06%	-7.24%	-20.46%	10.41%	3.82%	28.99%	-	-
Horiz. %	125.54%	109.10%	117.61%	147.86%	133.93%	128.99%	100.00%	-
PBT	1,137,700	547,500	575,900	609,800	600,600	680,100	837,900	5.22%
YoY %	107.80%	-4.93%	-5.56%	1.53%	-11.69%	-18.83%	-	-
Horiz. %	135.78%	65.34%	68.73%	72.78%	71.68%	81.17%	100.00%	-
Tax	-203,500	-144,100	-111,700	-172,400	-103,600	-103,400	-101,400	12.29%
YoY %	-41.22%	-29.01%	35.21%	-66.41%	-0.19%	-1.97%	-	-
Horiz. %	200.69%	142.11%	110.16%	170.02%	102.17%	101.97%	100.00%	-
NP	934,200	403,400	464,200	437,400	497,000	576,700	736,500	4.03%
YoY %	131.58%	-13.10%	6.13%	-11.99%	-13.82%	-21.70%	-	-
Horiz. %	126.84%	54.77%	63.03%	59.39%	67.48%	78.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	496,600	252,500	308,000	329,400	409,100	458,500	627,200	-3.81%
YoY %	96.67%	-18.02%	-6.50%	-19.48%	-10.77%	-26.90%	-	-
Horiz. %	79.18%	40.26%	49.11%	52.52%	65.23%	73.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.89%	26.32%	19.40%	28.27%	17.25%	15.20%	12.10%	-
YoY %	-32.03%	35.67%	-31.38%	63.88%	13.49%	25.62%	-	-
Horiz. %	147.85%	217.52%	160.33%	233.64%	142.56%	125.62%	100.00%	-
Total Cost	8,721,300	7,988,000	8,581,900	10,935,200	9,803,700	9,344,600	6,954,800	3.84%
YoY %	9.18%	-6.92%	-21.52%	11.54%	4.91%	34.36%	-	-
Horiz. %	125.40%	114.86%	123.40%	157.23%	140.96%	134.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,898,570	6,912,070	5,793,103	5,604,772	4,745,758	4,613,997	4,352,776	5.19%
YoY %	-14.66%	19.32%	3.36%	18.10%	2.86%	6.00%	-	-
Horiz. %	135.51%	158.80%	133.09%	128.76%	109.03%	106.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	243,240	260,813	215,566	294,743	310,218	351,608	394,883	-7.75%
YoY %	-6.74%	20.99%	-26.86%	-4.99%	-11.77%	-10.96%	-	-
Horiz. %	61.60%	66.05%	54.59%	74.64%	78.56%	89.04%	100.00%	-
Div Payout %	48.98%	103.29%	69.99%	89.48%	75.83%	76.69%	62.96%	-
YoY %	-52.58%	47.58%	-21.78%	18.00%	-1.12%	21.81%	-	-
Horiz. %	77.80%	164.06%	111.17%	142.12%	120.44%	121.81%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	5,898,570	6,912,070	5,793,103	5,604,772	4,745,758	4,613,997	4,352,776	5.19%
YoY %	-14.66%	19.32%	3.36%	18.10%	2.86%	6.00%	-	-
Horiz. %	135.51%	158.80%	133.09%	128.76%	109.03%	106.00%	100.00%	-
NOSH	2,027,000	2,027,000	1,034,482	1,034,090	1,033,934	1,034,528	940,124	13.64%
YoY %	0.00%	95.94%	0.04%	0.02%	-0.06%	10.04%	-	-
Horiz. %	215.61%	215.61%	110.04%	110.00%	109.98%	110.04%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	9.68%	4.81%	5.13%	3.85%	4.82%	5.81%	9.58%	-
YoY %	101.25%	-6.24%	33.25%	-20.12%	-17.04%	-39.35%	-	-
Horiz. %	101.04%	50.21%	53.55%	40.19%	50.31%	60.65%	100.00%	-
ROE	8.42%	3.65%	5.32%	5.88%	8.62%	9.94%	14.41%	-
YoY %	130.68%	-31.39%	-9.52%	-31.79%	-13.28%	-31.02%	-	-
Horiz. %	58.43%	25.33%	36.92%	40.80%	59.82%	68.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	476.34	413.98	874.46	1,099.77	996.26	959.02	818.12	-8.61%
YoY %	15.06%	-52.66%	-20.49%	10.39%	3.88%	17.22%	-	-
Horiz. %	58.22%	50.60%	106.89%	134.43%	121.77%	117.22%	100.00%	-
EPS	24.50	12.46	29.77	31.85	39.57	44.32	66.71	-15.36%
YoY %	96.63%	-58.15%	-6.53%	-19.51%	-10.72%	-33.56%	-	-
Horiz. %	36.73%	18.68%	44.63%	47.74%	59.32%	66.44%	100.00%	-
DPS	12.00	12.87	20.84	28.50	30.00	34.00	42.00	-18.82%
YoY %	-6.76%	-38.24%	-26.88%	-5.00%	-11.76%	-19.05%	-	-
Horiz. %	28.57%	30.64%	49.62%	67.86%	71.43%	80.95%	100.00%	-
NAPS	2.91	3.41	5.60	5.42	4.59	4.46	4.63	-7.44%
YoY %	-14.66%	-39.11%	3.32%	18.08%	2.91%	-3.67%	-	-
Horiz. %	62.85%	73.65%	120.95%	117.06%	99.14%	96.33%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,090
RPS	476.34	413.98	446.28	561.06	508.17	489.46	379.44	3.85%
YoY %	15.06%	-7.24%	-20.46%	10.41%	3.82%	29.00%	-	-
Horiz. %	125.54%	109.10%	117.62%	147.87%	133.93%	129.00%	100.00%	-
EPS	24.50	12.46	15.19	16.25	20.18	22.62	30.94	-3.81%
YoY %	96.63%	-17.97%	-6.52%	-19.47%	-10.79%	-26.89%	-	-
Horiz. %	79.19%	40.27%	49.10%	52.52%	65.22%	73.11%	100.00%	-
DPS	12.00	12.87	10.63	14.54	15.30	17.35	19.48	-7.75%
YoY %	-6.76%	21.07%	-26.89%	-4.97%	-11.82%	-10.93%	-	-
Horiz. %	61.60%	66.07%	54.57%	74.64%	78.54%	89.07%	100.00%	-
NAPS	2.91	3.41	2.858	2.7651	2.3413	2.2763	2.1474	5.19%
YoY %	-14.66%	19.31%	3.36%	18.10%	2.86%	6.00%	-	-
Horiz. %	135.51%	158.80%	133.09%	128.77%	109.03%	106.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.93	2.16	3.95	5.00	5.19	5.20	4.49	-
P/RPS	0.62	0.52	0.45	0.45	0.52	0.54	0.55	2.01%
YoY %	19.23%	15.56%	0.00%	-13.46%	-3.70%	-1.82%	-	-
Horiz. %	112.73%	94.55%	81.82%	81.82%	94.55%	98.18%	100.00%	-
P/EPS	11.96	17.34	13.27	15.70	13.12	11.73	6.73	10.04%
YoY %	-31.03%	30.67%	-15.48%	19.66%	11.85%	74.29%	-	-
Horiz. %	177.71%	257.65%	197.18%	233.28%	194.95%	174.29%	100.00%	-
EY	8.36	5.77	7.54	6.37	7.62	8.52	14.86	-9.13%
YoY %	44.89%	-23.47%	18.37%	-16.40%	-10.56%	-42.66%	-	-
Horiz. %	56.26%	38.83%	50.74%	42.87%	51.28%	57.34%	100.00%	-
DY	4.10	5.96	5.28	5.70	5.78	6.54	9.35	-12.82%
YoY %	-31.21%	12.88%	-7.37%	-1.38%	-11.62%	-30.05%	-	-
Horiz. %	43.85%	63.74%	56.47%	60.96%	61.82%	69.95%	100.00%	-
P/NAPS	1.01	0.63	0.71	0.92	1.13	1.17	0.97	0.67%
YoY %	60.32%	-11.27%	-22.83%	-18.58%	-3.42%	20.62%	-	-
Horiz. %	104.12%	64.95%	73.20%	94.85%	116.49%	120.62%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	30/11/16	30/11/15	27/11/14	29/11/13	20/11/12	21/11/11	-
Price	3.00	2.19	4.07	4.96	5.35	4.99	4.85	-
P/RPS	0.63	0.53	0.47	0.45	0.54	0.52	0.59	1.09%
YoY %	18.87%	12.77%	4.44%	-16.67%	3.85%	-11.86%	-	-
Horiz. %	106.78%	89.83%	79.66%	76.27%	91.53%	88.14%	100.00%	-
P/EPS	12.25	17.58	13.67	15.57	13.52	11.26	7.27	9.07%
YoY %	-30.32%	28.60%	-12.20%	15.16%	20.07%	54.88%	-	-
Horiz. %	168.50%	241.82%	188.03%	214.17%	185.97%	154.88%	100.00%	-
EY	8.17	5.69	7.32	6.42	7.40	8.88	13.76	-8.31%
YoY %	43.59%	-22.27%	14.02%	-13.24%	-16.67%	-35.47%	-	-
Horiz. %	59.38%	41.35%	53.20%	46.66%	53.78%	64.53%	100.00%	-
DY	4.00	5.88	5.12	5.75	5.61	6.81	8.66	-12.06%
YoY %	-31.97%	14.84%	-10.96%	2.50%	-17.62%	-21.36%	-	-
Horiz. %	46.19%	67.90%	59.12%	66.40%	64.78%	78.64%	100.00%	-
P/NAPS	1.03	0.64	0.73	0.92	1.17	1.12	1.05	-0.31%
YoY %	60.94%	-12.33%	-20.65%	-21.37%	4.46%	6.67%	-	-
Horiz. %	98.10%	60.95%	69.52%	87.62%	111.43%	106.67%	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