[BSTEAD] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

25-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -13.79%

YoY- -19.16%

Quarter Report

Boustead Q1-Y2015.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	9,889,900	8,889,800	8,626,900	10,000,700	11,180,700	10,219,100	9,326,300	0.98%
YoY %	11.25%	3.05%	-13.74%	-10.55%	9.41%	9.57%	-	-
Horiz. %	106.04%	95.32%	92.50%	107.23%	119.88%	109.57%	100.00%	-
PBT	1,115,700	775,700	236,000	621,900	666,100	560,400	885,700	3.92%
YoY %	43.83%	228.69%	-62.05%	-6.64%	18.86%	-36.73%	-	-
Horiz. %	125.97%	87.58%	26.65%	70.22%	75.21%	63.27%	100.00%	-
Tax	-195,200	-155,200	-130,200	-136,900	-149,000	-103,100	-99,600	11.86%
YoY %	-25.77%	-19.20%	4.89%	8.12%	-44.52%	-3.51%	-	-
Horiz. %	195.98%	155.82%	130.72%	137.45%	149.60%	103.51%	100.00%	-
NP	920,500	620,500	105,800	485,000	517,100	457,300	786,100	2.66%
YoY %	48.35%	486.48%	-78.19%	-6.21%	13.08%	-41.83%	-	-
Horiz. %	117.10%	78.93%	13.46%	61.70%	65.78%	58.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	463,900	394,700	-8,400	351,900	435,300	372,000	643,000	-5.29%
YoY %	17.53%	4,798.81%	-102.39%	-19.16%	17.02%	-42.15%	-	-
Horiz. %	72.15%	61.38%	-1.31%	54.73%	67.70%	57.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.50%	20.01%	55.17%	22.01%	22.37%	18.40%	11.25%	-
YoY %	-12.54%	-63.73%	150.66%	-1.61%	21.58%	63.56%	-	-
Horiz. %	155.56%	177.87%	490.40%	195.64%	198.84%	163.56%	100.00%	-
Total Cost	8,969,400	8,269,300	8,521,100	9,515,700	10,663,600	9,761,800	8,540,200	0.82%
YoY %	8.47%	-2.96%	-10.45%	-10.76%	9.24%	14.30%	-	-
Horiz. %	105.03%	96.83%	99.78%	111.42%	124.86%	114.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,141,809	5,635,059	5,705,769	5,659,999	5,170,542	4,684,751	4,582,102	5.00%
YoY %	8.99%	-1.24%	0.81%	9.47%	10.37%	2.24%	-	-
Horiz. %	134.04%	122.98%	124.52%	123.52%	112.84%	102.24%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	222,970	289,774	206,512	241,326	310,208	336,074	471,511	-11.72%
YoY %	-23.05%	40.32%	-14.43%	-22.21%	-7.70%	-28.72%	-	-
Horiz. %	47.29%	61.46%	43.80%	51.18%	65.79%	71.28%	100.00%	-
Div Payout %	48.06%	73.42%	0.00%	68.58%	71.26%	90.34%	73.33%	-
YoY %	-34.54%	0.00%	0.00%	-3.76%	-21.12%	23.20%	-	-
Horiz. %	65.54%	100.12%	0.00%	93.52%	97.18%	123.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	6,141,809	5,635,059	5,705,769	5,659,999	5,170,542	4,684,751	4,582,102	5.00%
YoY %	8.99%	-1.24%	0.81%	9.47%	10.37%	2.24%	-	-
Horiz. %	134.04%	122.98%	124.52%	123.52%	112.84%	102.24%	100.00%	-
NOSH	2,027,000	2,027,000	1,033,653	1,000,000	1,034,108	1,034,161	1,034,334	11.86%
YoY %	0.00%	96.10%	3.37%	-3.30%	-0.01%	-0.02%	-	-
Horiz. %	195.97%	195.97%	99.93%	96.68%	99.98%	99.98%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	9.31%	6.98%	1.23%	4.85%	4.62%	4.47%	8.43%	-
YoY %	33.38%	467.48%	-74.64%	4.98%	3.36%	-46.98%	-	-
Horiz. %	110.44%	82.80%	14.59%	57.53%	54.80%	53.02%	100.00%	-
ROE	7.55%	7.00%	-0.15%	6.22%	8.42%	7.94%	14.03%	-
YoY %	7.86%	4,766.67%	-102.41%	-26.13%	6.05%	-43.41%	-	-
Horiz. %	53.81%	49.89%	-1.07%	44.33%	60.01%	56.59%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	487.91	438.57	834.60	1,000.07	1,081.19	988.15	901.67	-9.72%
YoY %	11.25%	-47.45%	-16.55%	-7.50%	9.42%	9.59%	-	-
Horiz. %	54.11%	48.64%	92.56%	110.91%	119.91%	109.59%	100.00%	-
EPS	22.89	19.47	-0.81	35.19	42.09	35.97	62.17	-15.33%
YoY %	17.57%	2,503.70%	-102.30%	-16.39%	17.01%	-42.14%	-	-
Horiz. %	36.82%	31.32%	-1.30%	56.60%	67.70%	57.86%	100.00%	-
DPS	11.00	14.30	20.00	24.13	30.00	32.50	45.59	-21.08%
YoY %	-23.08%	-28.50%	-17.12%	-19.57%	-7.69%	-28.71%	-	-
Horiz. %	24.13%	31.37%	43.87%	52.93%	65.80%	71.29%	100.00%	-
NAPS	3.03	2.78	5.52	5.66	5.00	4.53	4.43	-6.13%
YoY %	8.99%	-49.64%	-2.47%	13.20%	10.38%	2.26%	-	-
Horiz. %	68.40%	62.75%	124.60%	127.77%	112.87%	102.26%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,000,000
RPS	487.91	438.57	425.60	493.37	551.59	504.15	460.10	0.98%
YoY %	11.25%	3.05%	-13.74%	-10.55%	9.41%	9.57%	-	-
Horiz. %	106.04%	95.32%	92.50%	107.23%	119.88%	109.57%	100.00%	-
EPS	22.89	19.47	-0.41	17.36	21.48	18.35	31.72	-5.28%
YoY %	17.57%	4,848.78%	-102.36%	-19.18%	17.06%	-42.15%	-	-
Horiz. %	72.16%	61.38%	-1.29%	54.73%	67.72%	57.85%	100.00%	-
DPS	11.00	14.30	10.19	11.91	15.30	16.58	23.26	-11.72%
YoY %	-23.08%	40.33%	-14.44%	-22.16%	-7.72%	-28.72%	-	-
Horiz. %	47.29%	61.48%	43.81%	51.20%	65.78%	71.28%	100.00%	-
NAPS	3.03	2.78	2.8149	2.7923	2.5508	2.3112	2.2605	5.00%
YoY %	8.99%	-1.24%	0.81%	9.47%	10.37%	2.24%	-	-
Horiz. %	134.04%	122.98%	124.53%	123.53%	112.84%	102.24%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	2.54	2.77	3.93	4.60	5.42	5.13	5.43	-
P/RPS	0.52	0.63	0.47	0.46	0.50	0.52	0.60	-2.35%
YoY %	-17.46%	34.04%	2.17%	-8.00%	-3.85%	-13.33%	-	-
Horiz. %	86.67%	105.00%	78.33%	76.67%	83.33%	86.67%	100.00%	-
P/EPS	11.10	14.23	-483.60	13.07	12.88	14.26	8.73	4.08%
YoY %	-22.00%	102.94%	-3,800.08%	1.48%	-9.68%	63.34%	-	-
Horiz. %	127.15%	163.00%	-5,539.52%	149.71%	147.54%	163.34%	100.00%	-
EY	9.01	7.03	-0.21	7.65	7.77	7.01	11.45	-3.91%
YoY %	28.17%	3,447.62%	-102.75%	-1.54%	10.84%	-38.78%	-	-
Horiz. %	78.69%	61.40%	-1.83%	66.81%	67.86%	61.22%	100.00%	-
DY	4.33	5.16	5.09	5.25	5.54	6.34	8.40	-10.45%
YoY %	-16.09%	1.38%	-3.05%	-5.23%	-12.62%	-24.52%	-	-
Horiz. %	51.55%	61.43%	60.60%	62.50%	65.95%	75.48%	100.00%	-
P/NAPS	0.84	1.00	0.71	0.81	1.08	1.13	1.23	-6.15%
YoY %	-16.00%	40.85%	-12.35%	-25.00%	-4.42%	-8.13%	-	-
Horiz. %	68.29%	81.30%	57.72%	65.85%	87.80%	91.87%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	31/05/18	29/05/17	25/05/16	25/05/15	26/05/14	22/05/13	28/05/12	-
Price	2.42	2.60	2.84	4.40	5.36	5.39	5.08	-
P/RPS	0.50	0.59	0.34	0.44	0.50	0.55	0.56	-1.87%
YoY %	-15.25%	73.53%	-22.73%	-12.00%	-9.09%	-1.79%	-	-
Horiz. %	89.29%	105.36%	60.71%	78.57%	89.29%	98.21%	100.00%	-
P/EPS	10.57	13.35	-349.47	12.50	12.73	14.98	8.17	4.38%
YoY %	-20.82%	103.82%	-2,895.76%	-1.81%	-15.02%	83.35%	-	-
Horiz. %	129.38%	163.40%	-4,277.48%	153.00%	155.81%	183.35%	100.00%	-
EY	9.46	7.49	-0.29	8.00	7.85	6.67	12.24	-4.20%
YoY %	26.30%	2,682.76%	-103.62%	1.91%	17.69%	-45.51%	-	-
Horiz. %	77.29%	61.19%	-2.37%	65.36%	64.13%	54.49%	100.00%	-
DY	4.55	5.50	7.04	5.48	5.60	6.03	8.97	-10.69%
YoY %	-17.27%	-21.88%	28.47%	-2.14%	-7.13%	-32.78%	-	-
Horiz. %	50.72%	61.32%	78.48%	61.09%	62.43%	67.22%	100.00%	-
P/NAPS	0.80	0.94	0.51	0.78	1.07	1.19	1.15	-5.86%
YoY %	-14.89%	84.31%	-34.62%	-27.10%	-10.08%	3.48%	-	-
Horiz. %	69.57%	81.74%	44.35%	67.83%	93.04%	103.48%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

MYEG

MY E.G. SERVICES BHD

386

MPI

MALAYSIAN PACIFIC INDUSTRIES

356

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

YTL

YTL CORPORATION BHD

257

DNEX

DAGANG NEXCHANGE BERHAD

250

CAPITALA

CAPITAL A BERHAD

233

SAPNRG

SAPURA ENERGY BERHAD

231

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More