[BSTEAD] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -6.11%

YoY- 4.93%

Quarter Report

Boustead Q2-Y2014.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	9,207,000	8,488,300	9,620,100	11,378,800	10,112,300	9,597,900	7,016,500	4.62%
YoY %	8.47%	-11.76%	-15.46%	12.52%	5.36%	36.79%	-	-
Horiz. %	131.22%	120.98%	137.11%	162.17%	144.12%	136.79%	100.00%	-
PBT	615,000	493,800	595,300	682,900	574,100	714,500	824,500	-4.76%
YoY %	24.54%	-17.05%	-12.83%	18.95%	-19.65%	-13.34%	-	-
Horiz. %	74.59%	59.89%	72.20%	82.83%	69.63%	86.66%	100.00%	-
Tax	-168,900	-137,400	-127,200	-172,800	-98,100	-95,400	-107,700	7.78%
YoY %	-22.93%	-8.02%	26.39%	-76.15%	-2.83%	11.42%	-	-
Horiz. %	156.82%	127.58%	118.11%	160.45%	91.09%	88.58%	100.00%	-
NP	446,100	356,400	468,100	510,100	476,000	619,100	716,800	-7.59%
YoY %	25.17%	-23.86%	-8.23%	7.16%	-23.11%	-13.63%	-	-
Horiz. %	62.23%	49.72%	65.30%	71.16%	66.41%	86.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,200	214,500	320,200	408,700	389,500	501,500	598,200	-14.82%
YoY %	6.39%	-33.01%	-21.65%	4.93%	-22.33%	-16.17%	-	-
Horiz. %	38.15%	35.86%	53.53%	68.32%	65.11%	83.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.46%	27.83%	21.37%	25.30%	17.09%	13.35%	13.06%	-
YoY %	-1.33%	30.23%	-15.53%	48.04%	28.01%	2.22%	-	-
Horiz. %	210.26%	213.09%	163.63%	193.72%	130.86%	102.22%	100.00%	-
Total Cost	8,760,900	8,131,900	9,152,000	10,868,700	9,636,300	8,978,800	6,299,700	5.64%
YoY %	7.73%	-11.15%	-15.79%	12.79%	7.32%	42.53%	-	-
Horiz. %	139.07%	129.08%	145.28%	172.53%	152.96%	142.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,655,329	7,983,165	5,862,142	5,171,232	4,672,702	4,545,626	4,343,268	4.49%
YoY %	-29.16%	36.18%	13.36%	10.67%	2.80%	4.66%	-	-
Horiz. %	130.21%	183.81%	134.97%	119.06%	107.58%	104.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	283,780	221,532	215,543	310,243	336,126	454,983	300,932	-0.97%
YoY %	28.10%	2.78%	-30.52%	-7.70%	-26.12%	51.19%	-	-
Horiz. %	94.30%	73.62%	71.63%	103.09%	111.70%	151.19%	100.00%	-
Div Payout %	124.36%	103.28%	67.32%	75.91%	86.30%	90.72%	50.31%	-
YoY %	20.41%	53.42%	-11.32%	-12.04%	-4.87%	80.32%	-	-
Horiz. %	247.19%	205.29%	133.81%	150.88%	171.54%	180.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	5,655,329	7,983,165	5,862,142	5,171,232	4,672,702	4,545,626	4,343,268	4.49%
YoY %	-29.16%	36.18%	13.36%	10.67%	2.80%	4.66%	-	-
Horiz. %	130.21%	183.81%	134.97%	119.06%	107.58%	104.66%	100.00%	-
NOSH	2,027,000	1,447,849	1,035,714	1,034,246	1,033,783	1,033,096	940,101	13.64%
YoY %	40.00%	39.79%	0.14%	0.04%	0.07%	9.89%	-	-
Horiz. %	215.62%	154.01%	110.17%	110.01%	109.97%	109.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	4.85%	4.20%	4.87%	4.48%	4.71%	6.45%	10.22%	-
YoY %	15.48%	-13.76%	8.71%	-4.88%	-26.98%	-36.89%	-	-
Horiz. %	47.46%	41.10%	47.65%	43.84%	46.09%	63.11%	100.00%	-
ROE	4.04%	2.69%	5.46%	7.90%	8.34%	11.03%	13.77%	-
YoY %	50.19%	-50.73%	-30.89%	-5.28%	-24.39%	-19.90%	-	-
Horiz. %	29.34%	19.54%	39.65%	57.37%	60.57%	80.10%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	454.22	508.25	928.84	1,100.20	978.18	929.04	746.36	-7.93%
YoY %	-10.63%	-45.28%	-15.58%	12.47%	5.29%	24.48%	-	-
Horiz. %	60.86%	68.10%	124.45%	147.41%	131.06%	124.48%	100.00%	-
EPS	11.26	12.84	30.92	39.52	37.68	48.54	63.63	-25.05%
YoY %	-12.31%	-58.47%	-21.76%	4.88%	-22.37%	-23.72%	-	-
Horiz. %	17.70%	20.18%	48.59%	62.11%	59.22%	76.28%	100.00%	-
DPS	14.00	13.26	20.81	30.00	32.50	44.04	32.00	-12.85%
YoY %	5.58%	-36.28%	-30.63%	-7.69%	-26.20%	37.62%	-	-
Horiz. %	43.75%	41.44%	65.03%	93.75%	101.56%	137.62%	100.00%	-
NAPS	2.79	4.78	5.66	5.00	4.52	4.40	4.62	-8.05%
YoY %	-41.63%	-15.55%	13.20%	10.62%	2.73%	-4.76%	-	-
Horiz. %	60.39%	103.46%	122.51%	108.23%	97.84%	95.24%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,246
RPS	454.22	418.76	474.60	561.36	498.88	473.50	346.15	4.62%
YoY %	8.47%	-11.77%	-15.46%	12.52%	5.36%	36.79%	-	-
Horiz. %	131.22%	120.98%	137.11%	162.17%	144.12%	136.79%	100.00%	-
EPS	11.26	10.58	15.80	20.16	19.22	24.74	29.51	-14.82%
YoY %	6.43%	-33.04%	-21.63%	4.89%	-22.31%	-16.16%	-	-
Horiz. %	38.16%	35.85%	53.54%	68.32%	65.13%	83.84%	100.00%	-
DPS	14.00	10.93	10.63	15.31	16.58	22.45	14.85	-0.97%
YoY %	28.09%	2.82%	-30.57%	-7.66%	-26.15%	51.18%	-	-
Horiz. %	94.28%	73.60%	71.58%	103.10%	111.65%	151.18%	100.00%	-
NAPS	2.79	3.9384	2.892	2.5512	2.3052	2.2425	2.1427	4.49%
YoY %	-29.16%	36.18%	13.36%	10.67%	2.80%	4.66%	-	-
Horiz. %	130.21%	183.81%	134.97%	119.06%	107.58%	104.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.63	2.71	4.15	5.17	5.24	5.32	5.51	-
P/RPS	0.58	0.53	0.45	0.47	0.54	0.57	0.74	-3.97%
YoY %	9.43%	17.78%	-4.26%	-12.96%	-5.26%	-22.97%	-	-
Horiz. %	78.38%	71.62%	60.81%	63.51%	72.97%	77.03%	100.00%	-
P/EPS	23.36	21.10	13.42	13.08	13.91	10.96	8.66	17.96%
YoY %	10.71%	57.23%	2.60%	-5.97%	26.92%	26.56%	-	-
Horiz. %	269.75%	243.65%	154.97%	151.04%	160.62%	126.56%	100.00%	-
EY	4.28	4.74	7.45	7.64	7.19	9.12	11.55	-15.23%
YoY %	-9.70%	-36.38%	-2.49%	6.26%	-21.16%	-21.04%	-	-
Horiz. %	37.06%	41.04%	64.50%	66.15%	62.25%	78.96%	100.00%	-
DY	5.32	4.89	5.01	5.80	6.20	8.28	5.81	-1.45%
YoY %	8.79%	-2.40%	-13.62%	-6.45%	-25.12%	42.51%	-	-
Horiz. %	91.57%	84.17%	86.23%	99.83%	106.71%	142.51%	100.00%	-
P/NAPS	0.94	0.57	0.73	1.03	1.16	1.21	1.19	-3.85%
YoY %	64.91%	-21.92%	-29.13%	-11.21%	-4.13%	1.68%	-	-
Horiz. %	78.99%	47.90%	61.34%	86.55%	97.48%	101.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	24/08/16	24/08/15	25/08/14	21/08/13	22/08/12	18/08/11	-
Price	2.70	2.25	4.10	5.13	5.24	5.43	4.90	-
P/RPS	0.59	0.44	0.44	0.47	0.54	0.58	0.66	-1.84%
YoY %	34.09%	0.00%	-6.38%	-12.96%	-6.90%	-12.12%	-	-
Horiz. %	89.39%	66.67%	66.67%	71.21%	81.82%	87.88%	100.00%	-
P/EPS	23.98	17.52	13.26	12.98	13.91	11.19	7.70	20.82%
YoY %	36.87%	32.13%	2.16%	-6.69%	24.31%	45.32%	-	-
Horiz. %	311.43%	227.53%	172.21%	168.57%	180.65%	145.32%	100.00%	-
EY	4.17	5.71	7.54	7.70	7.19	8.94	12.99	-17.23%
YoY %	-26.97%	-24.27%	-2.08%	7.09%	-19.57%	-31.18%	-	-
Horiz. %	32.10%	43.96%	58.04%	59.28%	55.35%	68.82%	100.00%	-
DY	5.19	5.90	5.08	5.85	6.20	8.11	6.53	-3.75%
YoY %	-12.03%	16.14%	-13.16%	-5.65%	-23.55%	24.20%	-	-
Horiz. %	79.48%	90.35%	77.79%	89.59%	94.95%	124.20%	100.00%	-
P/NAPS	0.97	0.47	0.72	1.03	1.16	1.23	1.06	-1.46%
YoY %	106.38%	-34.72%	-30.10%	-11.21%	-5.69%	16.04%	-	-
Horiz. %	91.51%	44.34%	67.92%	97.17%	109.43%	116.04%	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