[BSTEAD] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

28-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 5.31%

YoY- 14.92%

Quarter Report

Boustead Q1-Y2012.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	10,000,700	11,180,700	10,219,100	9,326,300	6,216,200	5,729,500	6,401,534	7.71%
YoY %	-10.55%	9.41%	9.57%	50.03%	8.49%	-10.50%	-	-
Horiz. %	156.22%	174.66%	159.64%	145.69%	97.10%	89.50%	100.00%	-
PBT	621,900	666,100	560,400	885,700	759,800	550,100	531,465	2.65%
YoY %	-6.64%	18.86%	-36.73%	16.57%	38.12%	3.51%	-	-
Horiz. %	117.02%	125.33%	105.44%	166.65%	142.96%	103.51%	100.00%	-
Tax	-136,900	-149,000	-103,100	-99,600	-104,600	-95,300	6,350	-
YoY %	8.12%	-44.52%	-3.51%	4.78%	-9.76%	-1,600.79%	-	-
Horiz. %	-2,155.91%	-2,346.46%	-1,623.62%	-1,568.50%	-1,647.24%	-1,500.79%	100.00%	-
NP	485,000	517,100	457,300	786,100	655,200	454,800	537,815	-1.70%
YoY %	-6.21%	13.08%	-41.83%	19.98%	44.06%	-15.44%	-	-
Horiz. %	90.18%	96.15%	85.03%	146.17%	121.83%	84.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,900	435,300	372,000	643,000	559,500	371,000	487,274	-5.27%
YoY %	-19.16%	17.02%	-42.15%	14.92%	50.81%	-23.86%	-	-
Horiz. %	72.22%	89.33%	76.34%	131.96%	114.82%	76.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	22.37%	18.40%	11.25%	13.77%	17.32%	-1.19%	-
YoY %	-1.61%	21.58%	63.56%	-18.30%	-20.50%	1,555.46%	-	-
Horiz. %	-1,849.58%	-1,879.83%	-1,546.22%	-945.38%	-1,157.14%	-1,455.46%	100.00%	-
Total Cost	9,515,700	10,663,600	9,761,800	8,540,200	5,561,000	5,274,700	5,863,719	8.39%
YoY %	-10.76%	9.24%	14.30%	53.57%	5.43%	-10.05%	-	-
Horiz. %	162.28%	181.86%	166.48%	145.64%	94.84%	89.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,659,999	5,170,542	4,684,751	4,582,102	4,222,782	3,950,297	2,969,272	11.34%
YoY %	9.47%	10.37%	2.24%	8.51%	6.90%	33.04%	-	-
Horiz. %	190.62%	174.14%	157.77%	154.32%	142.22%	133.04%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	241,326	310,208	336,074	471,511	394,363	222,053	193,639	3.73%
YoY %	-22.21%	-7.70%	-28.72%	19.56%	77.60%	14.67%	-	-
Horiz. %	124.63%	160.20%	173.56%	243.50%	203.66%	114.67%	100.00%	-
Div Payout %	68.58%	71.26%	90.34%	73.33%	70.48%	59.85%	39.74%	-
YoY %	-3.76%	-21.12%	23.20%	4.04%	17.76%	50.60%	-	-
Horiz. %	172.57%	179.32%	227.33%	184.52%	177.35%	150.60%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	5,659,999	5,170,542	4,684,751	4,582,102	4,222,782	3,950,297	2,969,272	11.34%
YoY %	9.47%	10.37%	2.24%	8.51%	6.90%	33.04%	-	-
Horiz. %	190.62%	174.14%	157.77%	154.32%	142.22%	133.04%	100.00%	-
NOSH	1,000,000	1,034,108	1,034,161	1,034,334	940,486	925,128	651,156	7.40%
YoY %	-3.30%	-0.01%	-0.02%	9.98%	1.66%	42.07%	-	-
Horiz. %	153.57%	158.81%	158.82%	158.85%	144.43%	142.07%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	4.85%	4.62%	4.47%	8.43%	10.54%	7.94%	8.40%	-
YoY %	4.98%	3.36%	-46.98%	-20.02%	32.75%	-5.48%	-	-
Horiz. %	57.74%	55.00%	53.21%	100.36%	125.48%	94.52%	100.00%	-
ROE	6.22%	8.42%	7.94%	14.03%	13.25%	9.39%	16.41%	-
YoY %	-26.13%	6.05%	-43.41%	5.89%	41.11%	-42.78%	-	-
Horiz. %	37.90%	51.31%	48.39%	85.50%	80.74%	57.22%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	1,000.07	1,081.19	988.15	901.67	660.96	619.32	983.10	0.28%
YoY %	-7.50%	9.42%	9.59%	36.42%	6.72%	-37.00%	-	-
Horiz. %	101.73%	109.98%	100.51%	91.72%	67.23%	63.00%	100.00%	-
EPS	35.19	42.09	35.97	62.17	59.49	40.10	74.83	-11.81%
YoY %	-16.39%	17.01%	-42.14%	4.50%	48.35%	-46.41%	-	-
Horiz. %	47.03%	56.25%	48.07%	83.08%	79.50%	53.59%	100.00%	-
DPS	24.13	30.00	32.50	45.59	42.00	24.00	29.74	-3.42%
YoY %	-19.57%	-7.69%	-28.71%	8.55%	75.00%	-19.30%	-	-
Horiz. %	81.14%	100.87%	109.28%	153.30%	141.22%	80.70%	100.00%	-
NAPS	5.66	5.00	4.53	4.43	4.49	4.27	4.56	3.66%
YoY %	13.20%	10.38%	2.26%	-1.34%	5.15%	-6.36%	-	-
Horiz. %	124.12%	109.65%	99.34%	97.15%	98.46%	93.64%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,334
RPS	493.37	551.59	504.15	460.10	306.67	282.66	315.81	7.71%
YoY %	-10.55%	9.41%	9.57%	50.03%	8.49%	-10.50%	-	-
Horiz. %	156.22%	174.66%	159.64%	145.69%	97.11%	89.50%	100.00%	-
EPS	17.36	21.48	18.35	31.72	27.60	18.30	24.04	-5.27%
YoY %	-19.18%	17.06%	-42.15%	14.93%	50.82%	-23.88%	-	-
Horiz. %	72.21%	89.35%	76.33%	131.95%	114.81%	76.12%	100.00%	-
DPS	11.91	15.30	16.58	23.26	19.46	10.95	9.55	3.74%
YoY %	-22.16%	-7.72%	-28.72%	19.53%	77.72%	14.66%	-	-
Horiz. %	124.71%	160.21%	173.61%	243.56%	203.77%	114.66%	100.00%	-
NAPS	2.7923	2.5508	2.3112	2.2605	2.0833	1.9488	1.4649	11.34%
YoY %	9.47%	10.37%	2.24%	8.51%	6.90%	33.03%	-	-
Horiz. %	190.61%	174.13%	157.77%	154.31%	142.21%	133.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	4.60	5.42	5.13	5.43	5.22	3.13	2.92	-
P/RPS	0.46	0.50	0.52	0.60	0.79	0.51	0.30	7.38%
YoY %	-8.00%	-3.85%	-13.33%	-24.05%	54.90%	70.00%	-	-
Horiz. %	153.33%	166.67%	173.33%	200.00%	263.33%	170.00%	100.00%	-
P/EPS	13.07	12.88	14.26	8.73	8.77	7.80	3.90	22.31%
YoY %	1.48%	-9.68%	63.34%	-0.46%	12.44%	100.00%	-	-
Horiz. %	335.13%	330.26%	365.64%	223.85%	224.87%	200.00%	100.00%	-
EY	7.65	7.77	7.01	11.45	11.40	12.81	25.63	-18.24%
YoY %	-1.54%	10.84%	-38.78%	0.44%	-11.01%	-50.02%	-	-
Horiz. %	29.85%	30.32%	27.35%	44.67%	44.48%	49.98%	100.00%	-
DY	5.25	5.54	6.34	8.40	8.05	7.67	10.18	-10.44%
YoY %	-5.23%	-12.62%	-24.52%	4.35%	4.95%	-24.66%	-	-
Horiz. %	51.57%	54.42%	62.28%	82.51%	79.08%	75.34%	100.00%	-
P/NAPS	0.81	1.08	1.13	1.23	1.16	0.73	0.64	4.00%
YoY %	-25.00%	-4.42%	-8.13%	6.03%	58.90%	14.06%	-	-
Horiz. %	126.56%	168.75%	176.56%	192.19%	181.25%	114.06%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/15	26/05/14	22/05/13	28/05/12	27/05/11	31/05/10	18/05/09	-
Price	4.40	5.36	5.39	5.08	5.10	3.15	3.15	-
P/RPS	0.44	0.50	0.55	0.56	0.77	0.51	0.32	5.44%
YoY %	-12.00%	-9.09%	-1.79%	-27.27%	50.98%	59.38%	-	-
Horiz. %	137.50%	156.25%	171.88%	175.00%	240.62%	159.38%	100.00%	-
P/EPS	12.50	12.73	14.98	8.17	8.57	7.85	4.21	19.87%
YoY %	-1.81%	-15.02%	83.35%	-4.67%	9.17%	86.46%	-	-
Horiz. %	296.91%	302.38%	355.82%	194.06%	203.56%	186.46%	100.00%	-
EY	8.00	7.85	6.67	12.24	11.66	12.73	23.76	-16.58%
YoY %	1.91%	17.69%	-45.51%	4.97%	-8.41%	-46.42%	-	-
Horiz. %	33.67%	33.04%	28.07%	51.52%	49.07%	53.58%	100.00%	-
DY	5.48	5.60	6.03	8.97	8.24	7.62	9.44	-8.66%
YoY %	-2.14%	-7.13%	-32.78%	8.86%	8.14%	-19.28%	-	-
Horiz. %	58.05%	59.32%	63.88%	95.02%	87.29%	80.72%	100.00%	-
P/NAPS	0.78	1.07	1.19	1.15	1.14	0.74	0.69	2.06%
YoY %	-27.10%	-10.08%	3.48%	0.88%	54.05%	7.25%	-	-
Horiz. %	113.04%	155.07%	172.46%	166.67%	165.22%	107.25%	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