[BSTEAD] YoY Annualized Quarter 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- 100.0%

YoY- -91.76%

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
Annualized Quarter Result
Revenue	9,548,933	9,644,400	7,932,133	8,293,600	10,376,400	10,162,266	9,822,666	-0.46%
YoY %	-0.99%	21.59%	-4.36%	-20.07%	2.11%	3.46%	-	-
Horiz. %	97.21%	98.19%	80.75%	84.43%	105.64%	103.46%	100.00%	-
PBT	206,000	1,168,666	663,866	292,666	439,066	569,600	580,000	-15.83%
YoY %	-82.37%	76.04%	126.83%	-33.34%	-22.92%	-1.79%	-	-
Horiz. %	35.52%	201.49%	114.46%	50.46%	75.70%	98.21%	100.00%	-
Tax	-103,466	-169,600	-124,933	-105,733	-160,000	-127,333	-117,866	-2.14%
YoY %	38.99%	-35.75%	-18.16%	33.92%	-25.65%	-8.03%	-	-
Horiz. %	87.78%	143.89%	106.00%	89.71%	135.75%	108.03%	100.00%	-
NP	102,533	999,066	538,933	186,933	279,066	442,266	462,133	-22.18%
YoY %	-89.74%	85.38%	188.30%	-33.01%	-36.90%	-4.30%	-	-
Horiz. %	22.19%	216.19%	116.62%	40.45%	60.39%	95.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,933	501,200	331,066	12,000	145,600	344,800	354,933	-
YoY %	-103.78%	51.39%	2,658.88%	-91.76%	-57.77%	-2.85%	-	-
Horiz. %	-5.33%	141.21%	93.28%	3.38%	41.02%	97.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.23%	14.51%	18.82%	36.13%	36.44%	22.35%	20.32%	-
YoY %	246.18%	-22.90%	-47.91%	-0.85%	63.04%	9.99%	-	-
Horiz. %	247.19%	71.41%	92.62%	177.81%	179.33%	109.99%	100.00%	-
Total Cost	9,446,400	8,645,333	7,393,200	8,106,666	10,097,333	9,720,000	9,360,533	0.15%
YoY %	9.27%	16.94%	-8.80%	-19.71%	3.88%	3.84%	-	-
Horiz. %	100.92%	92.36%	78.98%	86.60%	107.87%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,060,730	5,898,570	6,328,124	5,793,103	5,604,772	4,745,997	4,612,478	4.65%
YoY %	2.75%	-6.79%	9.24%	3.36%	18.09%	2.89%	-	-
Horiz. %	131.40%	127.88%	137.20%	125.60%	121.51%	102.89%	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	135,133	229,726	346,407	220,689	289,545	310,195	344,729	-14.44%
YoY %	-41.18%	-33.68%	56.97%	-23.78%	-6.66%	-10.02%	-	-
Horiz. %	39.20%	66.64%	100.49%	64.02%	83.99%	89.98%	100.00%	-
Div Payout %	0.00%	45.84%	104.63%	1,839.08%	198.86%	89.96%	97.13%	-
YoY %	0.00%	-56.19%	-94.31%	824.81%	121.05%	-7.38%	-	-
Horiz. %	0.00%	47.19%	107.72%	1,893.42%	204.74%	92.62%	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	6,328,124	5,793,103	5,604,772	4,745,997	4,612,478	4.65%
YoY %	2.75%	-6.79%	9.24%	3.36%	18.09%	2.89%	-	-
Horiz. %	131.40%	127.88%	137.20%	125.60%	121.51%	102.89%	100.00%	-
NOSH	2,027,000	2,027,000	1,855,754	1,034,482	1,034,090	1,033,986	1,034,188	11.86%
YoY %	0.00%	9.23%	79.39%	0.04%	0.01%	-0.02%	-	-
Horiz. %	196.00%	196.00%	179.44%	100.03%	99.99%	99.98%	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	1.07%	10.36%	6.79%	2.25%	2.69%	4.35%	4.70%	-
YoY %	-89.67%	52.58%	201.78%	-16.36%	-38.16%	-7.45%	-	-
Horiz. %	22.77%	220.43%	144.47%	47.87%	57.23%	92.55%	100.00%	-
ROE	-0.31%	8.50%	5.23%	0.21%	2.60%	7.27%	7.70%	-
YoY %	-103.65%	62.52%	2,390.48%	-91.92%	-64.24%	-5.58%	-	-
Horiz. %	-4.03%	110.39%	67.92%	2.73%	33.77%	94.42%	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	471.09	475.80	427.43	801.71	1,003.43	982.82	949.80	-11.02%
YoY %	-0.99%	11.32%	-46.69%	-20.10%	2.10%	3.48%	-	-
Horiz. %	49.60%	50.09%	45.00%	84.41%	105.65%	103.48%	100.00%	-
EPS	-0.93	24.72	17.84	1.16	14.08	33.35	34.32	-
YoY %	-103.76%	38.57%	1,437.93%	-91.76%	-57.78%	-2.83%	-	-
Horiz. %	-2.71%	72.03%	51.98%	3.38%	41.03%	97.17%	100.00%	-
DPS	6.67	11.33	18.67	21.33	28.00	30.00	33.33	-23.51%
YoY %	-41.13%	-39.31%	-12.47%	-23.82%	-6.67%	-9.99%	-	-
Horiz. %	20.01%	33.99%	56.02%	64.00%	84.01%	90.01%	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	471.09	475.80	391.32	409.16	511.91	501.35	484.59	-0.46%
YoY %	-0.99%	21.59%	-4.36%	-20.07%	2.11%	3.46%	-	-
Horiz. %	97.21%	98.19%	80.75%	84.43%	105.64%	103.46%	100.00%	-
EPS	-0.93	24.72	16.33	0.59	7.18	17.01	17.51	-
YoY %	-103.76%	51.38%	2,667.80%	-91.78%	-57.79%	-2.86%	-	-
Horiz. %	-5.31%	141.18%	93.26%	3.37%	41.01%	97.14%	100.00%	-
DPS	6.67	11.33	17.09	10.89	14.28	15.30	17.01	-14.44%
YoY %	-41.13%	-33.70%	56.93%	-23.74%	-6.67%	-10.05%	-	-
Horiz. %	39.21%	66.61%	100.47%	64.02%	83.95%	89.95%	100.00%	-
NAPS	2.99	2.91	3.1219	2.858	2.7651	2.3414	2.2755	4.65%
YoY %	2.75%	-6.79%	9.23%	3.36%	18.10%	2.90%	-	-
Horiz. %	131.40%	127.88%	137.20%	125.60%	121.52%	102.90%	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	0.41	0.62	0.51	0.49	0.50	0.53	0.55	-4.77%
YoY %	-33.87%	21.57%	4.08%	-2.00%	-5.66%	-3.64%	-	-
Horiz. %	74.55%	112.73%	92.73%	89.09%	90.91%	96.36%	100.00%	-
P/EPS	-204.48	11.85	12.11	340.52	35.51	15.56	15.15	-
YoY %	-1,825.57%	-2.15%	-96.44%	858.94%	128.21%	2.71%	-	-
Horiz. %	-1,349.70%	78.22%	79.93%	2,247.66%	234.39%	102.71%	100.00%	-
EY	-0.49	8.44	8.26	0.29	2.82	6.43	6.60	-
YoY %	-105.81%	2.18%	2,748.28%	-89.72%	-56.14%	-2.58%	-	-
Horiz. %	-7.42%	127.88%	125.15%	4.39%	42.73%	97.42%	100.00%	-
DY	3.49	3.87	8.64	5.40	5.60	5.78	6.41	-9.63%
YoY %	-9.82%	-55.21%	60.00%	-3.57%	-3.11%	-9.83%	-	-
Horiz. %	54.45%	60.37%	134.79%	84.24%	87.36%	90.17%	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	0.31	0.63	0.51	0.51	0.49	0.54	0.53	-8.54%
YoY %	-50.79%	23.53%	0.00%	4.08%	-9.26%	1.89%	-	-
Horiz. %	58.49%	118.87%	96.23%	96.23%	92.45%	101.89%	100.00%	-
P/EPS	-158.45	12.13	12.28	350.86	35.23	16.04	14.54	-
YoY %	-1,406.27%	-1.22%	-96.50%	895.91%	119.64%	10.32%	-	-
Horiz. %	-1,089.75%	83.43%	84.46%	2,413.07%	242.30%	110.32%	100.00%	-
EY	-0.63	8.24	8.15	0.29	2.84	6.23	6.88	-
YoY %	-107.65%	1.10%	2,710.34%	-89.79%	-54.41%	-9.45%	-	-
Horiz. %	-9.16%	119.77%	118.46%	4.22%	41.28%	90.55%	100.00%	-
DY	4.50	3.78	8.52	5.24	5.65	5.61	6.68	-6.36%
YoY %	19.05%	-55.63%	62.60%	-7.26%	0.71%	-16.02%	-	-
Horiz. %	67.37%	56.59%	127.54%	78.44%	84.58%	83.98%	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