[BSTEAD] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

26-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -9.09%

YoY- 17.02%

Quarter Report

Boustead Q1-Y2014.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	8,889,800	8,626,900	10,000,700	11,180,700	10,219,100	9,326,300	6,216,200	6.13%
YoY %	3.05%	-13.74%	-10.55%	9.41%	9.57%	50.03%	-	-
Horiz. %	143.01%	138.78%	160.88%	179.86%	164.39%	150.03%	100.00%	-
PBT	775,700	236,000	621,900	666,100	560,400	885,700	759,800	0.34%
YoY %	228.69%	-62.05%	-6.64%	18.86%	-36.73%	16.57%	-	-
Horiz. %	102.09%	31.06%	81.85%	87.67%	73.76%	116.57%	100.00%	-
Tax	-155,200	-130,200	-136,900	-149,000	-103,100	-99,600	-104,600	6.79%
YoY %	-19.20%	4.89%	8.12%	-44.52%	-3.51%	4.78%	-	-
Horiz. %	148.37%	124.47%	130.88%	142.45%	98.57%	95.22%	100.00%	-
NP	620,500	105,800	485,000	517,100	457,300	786,100	655,200	-0.90%
YoY %	486.48%	-78.19%	-6.21%	13.08%	-41.83%	19.98%	-	-
Horiz. %	94.70%	16.15%	74.02%	78.92%	69.80%	119.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,700	-8,400	351,900	435,300	372,000	643,000	559,500	-5.64%
YoY %	4,798.81%	-102.39%	-19.16%	17.02%	-42.15%	14.92%	-	-
Horiz. %	70.55%	-1.50%	62.90%	77.80%	66.49%	114.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	55.17%	22.01%	22.37%	18.40%	11.25%	13.77%	-
YoY %	-63.73%	150.66%	-1.61%	21.58%	63.56%	-18.30%	-	-
Horiz. %	145.32%	400.65%	159.84%	162.45%	133.62%	81.70%	100.00%	-
Total Cost	8,269,300	8,521,100	9,515,700	10,663,600	9,761,800	8,540,200	5,561,000	6.82%
YoY %	-2.96%	-10.45%	-10.76%	9.24%	14.30%	53.57%	-	-
Horiz. %	148.70%	153.23%	171.11%	191.76%	175.54%	153.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,635,059	5,705,769	5,659,999	5,170,542	4,684,751	4,582,102	4,222,782	4.92%
YoY %	-1.24%	0.81%	9.47%	10.37%	2.24%	8.51%	-	-
Horiz. %	133.44%	135.12%	134.03%	122.44%	110.94%	108.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	289,774	206,512	241,326	310,208	336,074	471,511	394,363	-5.00%
YoY %	40.32%	-14.43%	-22.21%	-7.70%	-28.72%	19.56%	-	-
Horiz. %	73.48%	52.37%	61.19%	78.66%	85.22%	119.56%	100.00%	-
Div Payout %	73.42%	0.00%	68.58%	71.26%	90.34%	73.33%	70.48%	-
YoY %	0.00%	0.00%	-3.76%	-21.12%	23.20%	4.04%	-	-
Horiz. %	104.17%	0.00%	97.30%	101.11%	128.18%	104.04%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	5,635,059	5,705,769	5,659,999	5,170,542	4,684,751	4,582,102	4,222,782	4.92%
YoY %	-1.24%	0.81%	9.47%	10.37%	2.24%	8.51%	-	-
Horiz. %	133.44%	135.12%	134.03%	122.44%	110.94%	108.51%	100.00%	-
NOSH	2,027,000	1,033,653	1,000,000	1,034,108	1,034,161	1,034,334	940,486	13.64%
YoY %	96.10%	3.37%	-3.30%	-0.01%	-0.02%	9.98%	-	-
Horiz. %	215.53%	109.91%	106.33%	109.95%	109.96%	109.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	6.98%	1.23%	4.85%	4.62%	4.47%	8.43%	10.54%	-
YoY %	467.48%	-74.64%	4.98%	3.36%	-46.98%	-20.02%	-	-
Horiz. %	66.22%	11.67%	46.02%	43.83%	42.41%	79.98%	100.00%	-
ROE	7.00%	-0.15%	6.22%	8.42%	7.94%	14.03%	13.25%	-
YoY %	4,766.67%	-102.41%	-26.13%	6.05%	-43.41%	5.89%	-	-
Horiz. %	52.83%	-1.13%	46.94%	63.55%	59.92%	105.89%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	438.57	834.60	1,000.07	1,081.19	988.15	901.67	660.96	-6.60%
YoY %	-47.45%	-16.55%	-7.50%	9.42%	9.59%	36.42%	-	-
Horiz. %	66.35%	126.27%	151.31%	163.58%	149.50%	136.42%	100.00%	-
EPS	19.47	-0.81	35.19	42.09	35.97	62.17	59.49	-16.97%
YoY %	2,503.70%	-102.30%	-16.39%	17.01%	-42.14%	4.50%	-	-
Horiz. %	32.73%	-1.36%	59.15%	70.75%	60.46%	104.50%	100.00%	-
DPS	14.30	20.00	24.13	30.00	32.50	45.59	42.00	-16.42%
YoY %	-28.50%	-17.12%	-19.57%	-7.69%	-28.71%	8.55%	-	-
Horiz. %	34.05%	47.62%	57.45%	71.43%	77.38%	108.55%	100.00%	-
NAPS	2.78	5.52	5.66	5.00	4.53	4.43	4.49	-7.67%
YoY %	-49.64%	-2.47%	13.20%	10.38%	2.26%	-1.34%	-	-
Horiz. %	61.92%	122.94%	126.06%	111.36%	100.89%	98.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,108
RPS	438.57	425.60	493.37	551.59	504.15	460.10	306.67	6.13%
YoY %	3.05%	-13.74%	-10.55%	9.41%	9.57%	50.03%	-	-
Horiz. %	143.01%	138.78%	160.88%	179.86%	164.39%	150.03%	100.00%	-
EPS	19.47	-0.41	17.36	21.48	18.35	31.72	27.60	-5.64%
YoY %	4,848.78%	-102.36%	-19.18%	17.06%	-42.15%	14.93%	-	-
Horiz. %	70.54%	-1.49%	62.90%	77.83%	66.49%	114.93%	100.00%	-
DPS	14.30	10.19	11.91	15.30	16.58	23.26	19.46	-5.00%
YoY %	40.33%	-14.44%	-22.16%	-7.72%	-28.72%	19.53%	-	-
Horiz. %	73.48%	52.36%	61.20%	78.62%	85.20%	119.53%	100.00%	-
NAPS	2.78	2.8149	2.7923	2.5508	2.3112	2.2605	2.0833	4.92%
YoY %	-1.24%	0.81%	9.47%	10.37%	2.24%	8.51%	-	-
Horiz. %	133.44%	135.12%	134.03%	122.44%	110.94%	108.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	2.77	3.93	4.60	5.42	5.13	5.43	5.22	-
P/RPS	0.63	0.47	0.46	0.50	0.52	0.60	0.79	-3.69%
YoY %	34.04%	2.17%	-8.00%	-3.85%	-13.33%	-24.05%	-	-
Horiz. %	79.75%	59.49%	58.23%	63.29%	65.82%	75.95%	100.00%	-
P/EPS	14.23	-483.60	13.07	12.88	14.26	8.73	8.77	8.39%
YoY %	102.94%	-3,800.08%	1.48%	-9.68%	63.34%	-0.46%	-	-
Horiz. %	162.26%	-5,514.25%	149.03%	146.86%	162.60%	99.54%	100.00%	-
EY	7.03	-0.21	7.65	7.77	7.01	11.45	11.40	-7.73%
YoY %	3,447.62%	-102.75%	-1.54%	10.84%	-38.78%	0.44%	-	-
Horiz. %	61.67%	-1.84%	67.11%	68.16%	61.49%	100.44%	100.00%	-
DY	5.16	5.09	5.25	5.54	6.34	8.40	8.05	-7.13%
YoY %	1.38%	-3.05%	-5.23%	-12.62%	-24.52%	4.35%	-	-
Horiz. %	64.10%	63.23%	65.22%	68.82%	78.76%	104.35%	100.00%	-
P/NAPS	1.00	0.71	0.81	1.08	1.13	1.23	1.16	-2.44%
YoY %	40.85%	-12.35%	-25.00%	-4.42%	-8.13%	6.03%	-	-
Horiz. %	86.21%	61.21%	69.83%	93.10%	97.41%	106.03%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	25/05/16	25/05/15	26/05/14	22/05/13	28/05/12	27/05/11	-
Price	2.60	2.84	4.40	5.36	5.39	5.08	5.10	-
P/RPS	0.59	0.34	0.44	0.50	0.55	0.56	0.77	-4.33%
YoY %	73.53%	-22.73%	-12.00%	-9.09%	-1.79%	-27.27%	-	-
Horiz. %	76.62%	44.16%	57.14%	64.94%	71.43%	72.73%	100.00%	-
P/EPS	13.35	-349.47	12.50	12.73	14.98	8.17	8.57	7.65%
YoY %	103.82%	-2,895.76%	-1.81%	-15.02%	83.35%	-4.67%	-	-
Horiz. %	155.78%	-4,077.83%	145.86%	148.54%	174.80%	95.33%	100.00%	-
EY	7.49	-0.29	8.00	7.85	6.67	12.24	11.66	-7.10%
YoY %	2,682.76%	-103.62%	1.91%	17.69%	-45.51%	4.97%	-	-
Horiz. %	64.24%	-2.49%	68.61%	67.32%	57.20%	104.97%	100.00%	-
DY	5.50	7.04	5.48	5.60	6.03	8.97	8.24	-6.50%
YoY %	-21.88%	28.47%	-2.14%	-7.13%	-32.78%	8.86%	-	-
Horiz. %	66.75%	85.44%	66.50%	67.96%	73.18%	108.86%	100.00%	-
P/NAPS	0.94	0.51	0.78	1.07	1.19	1.15	1.14	-3.16%
YoY %	84.31%	-34.62%	-27.10%	-10.08%	3.48%	0.88%	-	-
Horiz. %	82.46%	44.74%	68.42%	93.86%	104.39%	100.88%	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