[BSTEAD] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

30-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -3.81%

YoY- -6.5%

Quarter Report

Boustead Q3-Y2015.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	9,948,500	9,655,500	8,391,400	9,046,100	11,372,600	10,300,700	9,921,300	0.04%
YoY %	3.03%	15.06%	-7.24%	-20.46%	10.41%	3.82%	-	-
Horiz. %	100.27%	97.32%	84.58%	91.18%	114.63%	103.82%	100.00%	-
PBT	395,000	1,137,700	547,500	575,900	609,800	600,600	680,100	-8.65%
YoY %	-65.28%	107.80%	-4.93%	-5.56%	1.53%	-11.69%	-	-
Horiz. %	58.08%	167.28%	80.50%	84.68%	89.66%	88.31%	100.00%	-
Tax	-144,100	-203,500	-144,100	-111,700	-172,400	-103,600	-103,400	5.68%
YoY %	29.19%	-41.22%	-29.01%	35.21%	-66.41%	-0.19%	-	-
Horiz. %	139.36%	196.81%	139.36%	108.03%	166.73%	100.19%	100.00%	-
NP	250,900	934,200	403,400	464,200	437,400	497,000	576,700	-12.94%
YoY %	-73.14%	131.58%	-13.10%	6.13%	-11.99%	-13.82%	-	-
Horiz. %	43.51%	161.99%	69.95%	80.49%	75.85%	86.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,900	496,600	252,500	308,000	329,400	409,100	458,500	-26.55%
YoY %	-85.52%	96.67%	-18.02%	-6.50%	-19.48%	-10.77%	-	-
Horiz. %	15.68%	108.31%	55.07%	67.18%	71.84%	89.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.48%	17.89%	26.32%	19.40%	28.27%	17.25%	15.20%	-
YoY %	103.91%	-32.03%	35.67%	-31.38%	63.88%	13.49%	-	-
Horiz. %	240.00%	117.70%	173.16%	127.63%	185.99%	113.49%	100.00%	-
Total Cost	9,697,600	8,721,300	7,988,000	8,581,900	10,935,200	9,803,700	9,344,600	0.61%
YoY %	11.19%	9.18%	-6.92%	-21.52%	11.54%	4.91%	-	-
Horiz. %	103.78%	93.33%	85.48%	91.84%	117.02%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,060,730	5,898,570	6,912,070	5,793,103	5,604,772	4,745,758	4,613,997	4.64%
YoY %	2.75%	-14.66%	19.32%	3.36%	18.10%	2.86%	-	-
Horiz. %	131.36%	127.84%	149.81%	125.55%	121.47%	102.86%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	152,025	243,240	260,813	215,566	294,743	310,218	351,608	-13.03%
YoY %	-37.50%	-6.74%	20.99%	-26.86%	-4.99%	-11.77%	-	-
Horiz. %	43.24%	69.18%	74.18%	61.31%	83.83%	88.23%	100.00%	-
Div Payout %	211.44%	48.98%	103.29%	69.99%	89.48%	75.83%	76.69%	-
YoY %	331.69%	-52.58%	47.58%	-21.78%	18.00%	-1.12%	-	-
Horiz. %	275.71%	63.87%	134.69%	91.26%	116.68%	98.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	6,060,730	5,898,570	6,912,070	5,793,103	5,604,772	4,745,758	4,613,997	4.64%
YoY %	2.75%	-14.66%	19.32%	3.36%	18.10%	2.86%	-	-
Horiz. %	131.36%	127.84%	149.81%	125.55%	121.47%	102.86%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	1,034,482	1,034,090	1,033,934	1,034,528	11.85%
YoY %	0.00%	0.00%	95.94%	0.04%	0.02%	-0.06%	-	-
Horiz. %	195.93%	195.93%	195.93%	100.00%	99.96%	99.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	2.52%	9.68%	4.81%	5.13%	3.85%	4.82%	5.81%	-
YoY %	-73.97%	101.25%	-6.24%	33.25%	-20.12%	-17.04%	-	-
Horiz. %	43.37%	166.61%	82.79%	88.30%	66.27%	82.96%	100.00%	-
ROE	1.19%	8.42%	3.65%	5.32%	5.88%	8.62%	9.94%	-
YoY %	-85.87%	130.68%	-31.39%	-9.52%	-31.79%	-13.28%	-	-
Horiz. %	11.97%	84.71%	36.72%	53.52%	59.15%	86.72%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	490.80	476.34	413.98	874.46	1,099.77	996.26	959.02	-10.55%
YoY %	3.04%	15.06%	-52.66%	-20.49%	10.39%	3.88%	-	-
Horiz. %	51.18%	49.67%	43.17%	91.18%	114.68%	103.88%	100.00%	-
EPS	3.55	24.50	12.46	29.77	31.85	39.57	44.32	-34.33%
YoY %	-85.51%	96.63%	-58.15%	-6.53%	-19.51%	-10.72%	-	-
Horiz. %	8.01%	55.28%	28.11%	67.17%	71.86%	89.28%	100.00%	-
DPS	7.50	12.00	12.87	20.84	28.50	30.00	34.00	-22.25%
YoY %	-37.50%	-6.76%	-38.24%	-26.88%	-5.00%	-11.76%	-	-
Horiz. %	22.06%	35.29%	37.85%	61.29%	83.82%	88.24%	100.00%	-
NAPS	2.99	2.91	3.41	5.60	5.42	4.59	4.46	-6.44%
YoY %	2.75%	-14.66%	-39.11%	3.32%	18.08%	2.91%	-	-
Horiz. %	67.04%	65.25%	76.46%	125.56%	121.52%	102.91%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,482
RPS	490.80	476.34	413.98	446.28	561.06	508.17	489.46	0.04%
YoY %	3.04%	15.06%	-7.24%	-20.46%	10.41%	3.82%	-	-
Horiz. %	100.27%	97.32%	84.58%	91.18%	114.63%	103.82%	100.00%	-
EPS	3.55	24.50	12.46	15.19	16.25	20.18	22.62	-26.54%
YoY %	-85.51%	96.63%	-17.97%	-6.52%	-19.47%	-10.79%	-	-
Horiz. %	15.69%	108.31%	55.08%	67.15%	71.84%	89.21%	100.00%	-
DPS	7.50	12.00	12.87	10.63	14.54	15.30	17.35	-13.03%
YoY %	-37.50%	-6.76%	21.07%	-26.89%	-4.97%	-11.82%	-	-
Horiz. %	43.23%	69.16%	74.18%	61.27%	83.80%	88.18%	100.00%	-
NAPS	2.99	2.91	3.41	2.858	2.7651	2.3413	2.2763	4.64%
YoY %	2.75%	-14.66%	19.31%	3.36%	18.10%	2.86%	-	-
Horiz. %	131.35%	127.84%	149.80%	125.55%	121.47%	102.86%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.91	2.93	2.16	3.95	5.00	5.19	5.20	-
P/RPS	0.39	0.62	0.52	0.45	0.45	0.52	0.54	-5.27%
YoY %	-37.10%	19.23%	15.56%	0.00%	-13.46%	-3.70%	-	-
Horiz. %	72.22%	114.81%	96.30%	83.33%	83.33%	96.30%	100.00%	-
P/EPS	53.85	11.96	17.34	13.27	15.70	13.12	11.73	28.90%
YoY %	350.25%	-31.03%	30.67%	-15.48%	19.66%	11.85%	-	-
Horiz. %	459.08%	101.96%	147.83%	113.13%	133.84%	111.85%	100.00%	-
EY	1.86	8.36	5.77	7.54	6.37	7.62	8.52	-22.39%
YoY %	-77.75%	44.89%	-23.47%	18.37%	-16.40%	-10.56%	-	-
Horiz. %	21.83%	98.12%	67.72%	88.50%	74.77%	89.44%	100.00%	-
DY	3.93	4.10	5.96	5.28	5.70	5.78	6.54	-8.13%
YoY %	-4.15%	-31.21%	12.88%	-7.37%	-1.38%	-11.62%	-	-
Horiz. %	60.09%	62.69%	91.13%	80.73%	87.16%	88.38%	100.00%	-
P/NAPS	0.64	1.01	0.63	0.71	0.92	1.13	1.17	-9.56%
YoY %	-36.63%	60.32%	-11.27%	-22.83%	-18.58%	-3.42%	-	-
Horiz. %	54.70%	86.32%	53.85%	60.68%	78.63%	96.58%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	30/11/17	30/11/16	30/11/15	27/11/14	29/11/13	20/11/12	-
Price	1.48	3.00	2.19	4.07	4.96	5.35	4.99	-
P/RPS	0.30	0.63	0.53	0.47	0.45	0.54	0.52	-8.75%
YoY %	-52.38%	18.87%	12.77%	4.44%	-16.67%	3.85%	-	-
Horiz. %	57.69%	121.15%	101.92%	90.38%	86.54%	103.85%	100.00%	-
P/EPS	41.72	12.25	17.58	13.67	15.57	13.52	11.26	24.38%
YoY %	240.57%	-30.32%	28.60%	-12.20%	15.16%	20.07%	-	-
Horiz. %	370.52%	108.79%	156.13%	121.40%	138.28%	120.07%	100.00%	-
EY	2.40	8.17	5.69	7.32	6.42	7.40	8.88	-19.58%
YoY %	-70.62%	43.59%	-22.27%	14.02%	-13.24%	-16.67%	-	-
Horiz. %	27.03%	92.00%	64.08%	82.43%	72.30%	83.33%	100.00%	-
DY	5.07	4.00	5.88	5.12	5.75	5.61	6.81	-4.79%
YoY %	26.75%	-31.97%	14.84%	-10.96%	2.50%	-17.62%	-	-
Horiz. %	74.45%	58.74%	86.34%	75.18%	84.43%	82.38%	100.00%	-
P/NAPS	0.49	1.03	0.64	0.73	0.92	1.17	1.12	-12.86%
YoY %	-52.43%	60.94%	-12.33%	-20.65%	-21.37%	4.46%	-	-
Horiz. %	43.75%	91.96%	57.14%	65.18%	82.14%	104.46%	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