[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 11.46%

YoY- 2695.45%

Quarter Report

Boustead Q4-Y2016.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	9,644,400	9,522,800	9,500,800	8,371,300	7,932,133	7,851,400	7,426,800	19.00%
YoY %	1.28%	0.23%	13.49%	5.54%	1.03%	5.72%	-	-
Horiz. %	129.86%	128.22%	127.93%	112.72%	106.80%	105.72%	100.00%	-
PBT	1,168,666	466,800	286,400	740,400	663,866	754,800	145,200	301.11%
YoY %	150.36%	62.99%	-61.32%	11.53%	-12.05%	419.83%	-	-
Horiz. %	804.87%	321.49%	197.25%	509.92%	457.21%	519.83%	100.00%	-
Tax	-169,600	-131,000	-122,800	-151,300	-124,933	-133,000	-107,200	35.73%
YoY %	-29.47%	-6.68%	18.84%	-21.10%	6.07%	-24.07%	-	-
Horiz. %	158.21%	122.20%	114.55%	141.14%	116.54%	124.07%	100.00%	-
NP	999,066	335,800	163,600	589,100	538,933	621,800	38,000	782.42%
YoY %	197.52%	105.26%	-72.23%	9.31%	-13.33%	1,536.32%	-	-
Horiz. %	2,629.12%	883.68%	430.53%	1,550.26%	1,418.24%	1,636.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	501,200	127,000	16,800	369,000	331,066	408,600	-86,000	-
YoY %	294.65%	655.95%	-95.45%	11.46%	-18.98%	575.12%	-	-
Horiz. %	-582.79%	-147.67%	-19.53%	-429.07%	-384.96%	-475.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.51%	28.06%	42.88%	20.43%	18.82%	17.62%	73.83%	-
YoY %	-48.29%	-34.56%	109.89%	8.55%	6.81%	-76.13%	-	-
Horiz. %	19.65%	38.01%	58.08%	27.67%	25.49%	23.87%	100.00%	-
Total Cost	8,645,333	9,187,000	9,337,200	7,782,200	7,393,200	7,229,600	7,388,800	11.02%
YoY %	-5.90%	-1.61%	19.98%	5.26%	2.26%	-2.15%	-	-
Horiz. %	117.01%	124.34%	126.37%	105.32%	100.06%	97.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	7,913,727	5,705,769	2.23%
YoY %	4.30%	0.36%	-18.24%	8.91%	-20.04%	38.70%	-	-
Horiz. %	103.38%	99.12%	98.76%	120.79%	110.91%	138.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	229,726	222,970	202,700	354,725	346,407	298,006	206,730	7.27%
YoY %	3.03%	10.00%	-42.86%	2.40%	16.24%	44.15%	-	-
Horiz. %	111.12%	107.86%	98.05%	171.59%	167.56%	144.15%	100.00%	-
Div Payout %	45.84%	175.57%	1,206.55%	96.13%	104.63%	72.93%	0.00%	-
YoY %	-73.89%	-85.45%	1,155.12%	-8.12%	43.47%	0.00%	-	-
Horiz. %	62.85%	240.74%	1,654.39%	131.81%	143.47%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	5,898,570	5,655,329	5,635,059	6,891,800	6,328,124	7,913,727	5,705,769	2.23%
YoY %	4.30%	0.36%	-18.24%	8.91%	-20.04%	38.70%	-	-
Horiz. %	103.38%	99.12%	98.76%	120.79%	110.91%	138.70%	100.00%	-
NOSH	2,027,000	2,027,000	2,027,000	2,027,000	1,855,754	1,655,591	1,033,653	56.60%
YoY %	0.00%	0.00%	0.00%	9.23%	12.09%	60.17%	-	-
Horiz. %	196.10%	196.10%	196.10%	196.10%	179.53%	160.17%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	10.36%	3.53%	1.72%	7.04%	6.79%	7.92%	0.51%	-
YoY %	193.48%	105.23%	-75.57%	3.68%	-14.27%	1,452.94%	-	-
Horiz. %	2,031.37%	692.16%	337.25%	1,380.39%	1,331.37%	1,552.94%	100.00%	-
ROE	8.50%	2.25%	0.30%	5.35%	5.23%	5.16%	-1.51%	-
YoY %	277.78%	650.00%	-94.39%	2.29%	1.36%	441.72%	-	-
Horiz. %	-562.91%	-149.01%	-19.87%	-354.30%	-346.36%	-341.72%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	475.80	469.80	468.71	412.99	427.43	474.24	718.50	-24.00%
YoY %	1.28%	0.23%	13.49%	-3.38%	-9.87%	-34.00%	-	-
Horiz. %	66.22%	65.39%	65.23%	57.48%	59.49%	66.00%	100.00%	-
EPS	24.72	6.26	0.84	20.03	17.84	24.68	-8.32	-
YoY %	294.89%	645.24%	-95.81%	12.28%	-27.71%	396.63%	-	-
Horiz. %	-297.12%	-75.24%	-10.10%	-240.75%	-214.42%	-296.63%	100.00%	-
DPS	11.33	11.00	10.00	17.50	18.67	18.00	20.00	-31.51%
YoY %	3.00%	10.00%	-42.86%	-6.27%	3.72%	-10.00%	-	-
Horiz. %	56.65%	55.00%	50.00%	87.50%	93.35%	90.00%	100.00%	-
NAPS	2.91	2.79	2.78	3.40	3.41	4.78	5.52	-34.71%
YoY %	4.30%	0.36%	-18.24%	-0.29%	-28.66%	-13.41%	-	-
Horiz. %	52.72%	50.54%	50.36%	61.59%	61.78%	86.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,027,000
RPS	475.80	469.80	468.71	412.99	391.32	387.34	366.39	19.01%
YoY %	1.28%	0.23%	13.49%	5.54%	1.03%	5.72%	-	-
Horiz. %	129.86%	128.22%	127.93%	112.72%	106.80%	105.72%	100.00%	-
EPS	24.72	6.26	0.84	20.03	16.33	20.16	-4.24	-
YoY %	294.89%	645.24%	-95.81%	22.66%	-19.00%	575.47%	-	-
Horiz. %	-583.02%	-147.64%	-19.81%	-472.41%	-385.14%	-475.47%	100.00%	-
DPS	11.33	11.00	10.00	17.50	17.09	14.70	10.20	7.24%
YoY %	3.00%	10.00%	-42.86%	2.40%	16.26%	44.12%	-	-
Horiz. %	111.08%	107.84%	98.04%	171.57%	167.55%	144.12%	100.00%	-
NAPS	2.91	2.79	2.78	3.40	3.1219	3.9042	2.8149	2.23%
YoY %	4.30%	0.36%	-18.24%	8.91%	-20.04%	38.70%	-	-
Horiz. %	103.38%	99.12%	98.76%	120.79%	110.91%	138.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.93	2.63	2.77	2.67	2.16	2.71	3.93	-
P/RPS	0.62	0.56	0.59	0.65	0.51	0.57	0.55	8.30%
YoY %	10.71%	-5.08%	-9.23%	27.45%	-10.53%	3.64%	-	-
Horiz. %	112.73%	101.82%	107.27%	118.18%	92.73%	103.64%	100.00%	-
P/EPS	11.85	41.98	-350.92	14.67	12.11	10.98	-47.24	-
YoY %	-71.77%	111.96%	-2,492.09%	21.14%	10.29%	123.24%	-	-
Horiz. %	-25.08%	-88.87%	742.85%	-31.05%	-25.64%	-23.24%	100.00%	-
EY	8.44	2.38	-0.28	6.82	8.26	9.11	-2.12	-
YoY %	254.62%	950.00%	-104.11%	-17.43%	-9.33%	529.72%	-	-
Horiz. %	-398.11%	-112.26%	13.21%	-321.70%	-389.62%	-429.72%	100.00%	-
DY	3.87	4.18	3.61	6.55	8.64	6.64	5.09	-16.68%
YoY %	-7.42%	15.79%	-44.89%	-24.19%	30.12%	30.45%	-	-
Horiz. %	76.03%	82.12%	70.92%	128.68%	169.74%	130.45%	100.00%	-
P/NAPS	1.01	0.94	1.39	0.79	0.63	0.57	0.71	26.45%
YoY %	7.45%	-32.37%	75.95%	25.40%	10.53%	-19.72%	-	-
Horiz. %	142.25%	132.39%	195.77%	111.27%	88.73%	80.28%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	30/08/17	29/05/17	28/02/17	30/11/16	24/08/16	25/05/16	-
Price	3.00	2.70	2.60	2.83	2.19	2.25	2.84	-
P/RPS	0.63	0.57	0.55	0.69	0.51	0.47	0.40	35.33%
YoY %	10.53%	3.64%	-20.29%	35.29%	8.51%	17.50%	-	-
Horiz. %	157.50%	142.50%	137.50%	172.50%	127.50%	117.50%	100.00%	-
P/EPS	12.13	43.09	-329.39	15.55	12.28	9.12	-34.13	-
YoY %	-71.85%	113.08%	-2,218.26%	26.63%	34.65%	126.72%	-	-
Horiz. %	-35.54%	-126.25%	965.10%	-45.56%	-35.98%	-26.72%	100.00%	-
EY	8.24	2.32	-0.30	6.43	8.15	10.97	-2.93	-
YoY %	255.17%	873.33%	-104.67%	-21.10%	-25.71%	474.40%	-	-
Horiz. %	-281.23%	-79.18%	10.24%	-219.45%	-278.16%	-374.40%	100.00%	-
DY	3.78	4.07	3.85	6.18	8.52	8.00	7.04	-33.91%
YoY %	-7.13%	5.71%	-37.70%	-27.46%	6.50%	13.64%	-	-
Horiz. %	53.69%	57.81%	54.69%	87.78%	121.02%	113.64%	100.00%	-
P/NAPS	1.03	0.97	1.30	0.83	0.64	0.47	0.51	59.70%
YoY %	6.19%	-25.38%	56.63%	29.69%	36.17%	-7.84%	-	-
Horiz. %	201.96%	190.20%	254.90%	162.75%	125.49%	92.16%	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