[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 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