[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2008 [#2] | Financial Results | I3investor

[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Aug-2008

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -0.14%

YoY- 99.05%

Quarter Report

Boustead Q2-2008.pdf

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	4,862,400	7,029,818	7,735,932	7,701,434	7,375,536	5,751,919	4,750,810	1.55%
YoY %	-30.83%	-9.13%	0.45%	4.42%	28.23%	21.07%	-	-
Horiz. %	102.35%	147.97%	162.83%	162.11%	155.25%	121.07%	100.00%	-
PBT	344,400	678,902	877,988	899,590	934,148	828,814	669,996	-35.80%
YoY %	-49.27%	-22.68%	-2.40%	-3.70%	12.71%	23.70%	-	-
Horiz. %	51.40%	101.33%	131.04%	134.27%	139.43%	123.70%	100.00%	-
Tax	-73,200	-11,228	-128,424	-135,886	-143,512	-174,278	-152,925	-38.78%
YoY %	-551.94%	91.26%	5.49%	5.31%	17.65%	-13.96%	-	-
Horiz. %	47.87%	7.34%	83.98%	88.86%	93.84%	113.96%	100.00%	-
NP	271,200	667,674	749,564	763,704	790,636	654,536	517,070	-34.93%
YoY %	-59.38%	-10.93%	-1.85%	-3.41%	20.79%	26.59%	-	-
Horiz. %	52.45%	129.13%	144.96%	147.70%	152.91%	126.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	243,200	578,786	624,265	608,406	609,248	477,736	398,088	-27.97%
YoY %	-57.98%	-7.29%	2.61%	-0.14%	27.53%	20.01%	-	-
Horiz. %	61.09%	145.39%	156.82%	152.83%	153.04%	120.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.25%	1.65%	14.63%	15.11%	15.36%	21.03%	22.82%	-
YoY %	1,187.88%	-88.72%	-3.18%	-1.63%	-26.96%	-7.84%	-	-
Horiz. %	93.12%	7.23%	64.11%	66.21%	67.31%	92.16%	100.00%	-
Total Cost	4,591,200	6,362,144	6,986,368	6,937,730	6,584,900	5,097,383	4,233,740	5.54%
YoY %	-27.84%	-8.93%	0.70%	5.36%	29.18%	20.40%	-	-
Horiz. %	108.44%	150.27%	165.02%	163.87%	155.53%	120.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	1,794,827	39.83%
YoY %	4.08%	2.98%	8.20%	1.74%	11.03%	26.28%	-	-
Horiz. %	165.43%	158.94%	154.34%	142.64%	140.21%	126.28%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	130,231	191,460	147,910	125,807	125,825	181,326	95,724	22.75%
YoY %	-31.98%	29.44%	17.57%	-0.01%	-30.61%	89.43%	-	-
Horiz. %	136.05%	200.01%	154.52%	131.43%	131.45%	189.43%	100.00%	-
Div Payout %	53.55%	33.08%	23.69%	20.68%	20.65%	37.96%	24.05%	-
YoY %	61.88%	39.64%	14.56%	0.15%	-45.60%	57.84%	-	-
Horiz. %	222.66%	137.55%	98.50%	85.99%	85.86%	157.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	1,794,827	39.83%
YoY %	4.08%	2.98%	8.20%	1.74%	11.03%	26.28%	-	-
Horiz. %	165.43%	158.94%	154.34%	142.64%	140.21%	126.28%	100.00%	-
NOSH	651,156	638,202	633,900	629,038	629,128	604,423	598,275	5.80%
YoY %	2.03%	0.68%	0.77%	-0.01%	4.09%	1.03%	-	-
Horiz. %	108.84%	106.67%	105.95%	105.14%	105.16%	101.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	5.58%	9.50%	9.69%	9.92%	10.72%	11.38%	10.88%	-
YoY %	-41.26%	-1.96%	-2.32%	-7.46%	-5.80%	4.60%	-	-
Horiz. %	51.29%	87.32%	89.06%	91.18%	98.53%	104.60%	100.00%	-
ROE	8.19%	20.29%	22.54%	23.76%	24.21%	21.08%	22.18%	-
YoY %	-59.64%	-9.98%	-5.13%	-1.86%	14.85%	-4.96%	-	-
Horiz. %	36.93%	91.48%	101.62%	107.12%	109.15%	95.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	746.73	1,101.50	1,220.37	1,224.32	1,172.34	951.64	794.08	-4.01%
YoY %	-32.21%	-9.74%	-0.32%	4.43%	23.19%	19.84%	-	-
Horiz. %	94.04%	138.71%	153.68%	154.18%	147.63%	119.84%	100.00%	-
EPS	37.36	90.69	98.48	96.72	96.84	79.04	66.53	-31.91%
YoY %	-58.80%	-7.91%	1.82%	-0.12%	22.52%	18.80%	-	-
Horiz. %	56.16%	136.31%	148.02%	145.38%	145.56%	118.80%	100.00%	-
DPS	20.00	30.00	23.33	20.00	20.00	30.00	16.00	16.02%
YoY %	-33.33%	28.59%	16.65%	0.00%	-33.33%	87.50%	-	-
Horiz. %	125.00%	187.50%	145.81%	125.00%	125.00%	187.50%	100.00%	-
NAPS	4.56	4.47	4.37	4.07	4.00	3.75	3.00	32.16%
YoY %	2.01%	2.29%	7.37%	1.75%	6.67%	25.00%	-	-
Horiz. %	152.00%	149.00%	145.67%	135.67%	133.33%	125.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 628,948
RPS	239.88	346.81	381.64	379.94	363.86	283.77	234.38	1.55%
YoY %	-30.83%	-9.13%	0.45%	4.42%	28.22%	21.07%	-	-
Horiz. %	102.35%	147.97%	162.83%	162.10%	155.24%	121.07%	100.00%	-
EPS	12.00	28.55	30.80	30.02	30.06	23.57	19.64	-27.97%
YoY %	-57.97%	-7.31%	2.60%	-0.13%	27.54%	20.01%	-	-
Horiz. %	61.10%	145.37%	156.82%	152.85%	153.05%	120.01%	100.00%	-
DPS	6.42	9.45	7.30	6.21	6.21	8.95	4.72	22.73%
YoY %	-32.06%	29.45%	17.55%	0.00%	-30.61%	89.62%	-	-
Horiz. %	136.02%	200.21%	154.66%	131.57%	131.57%	189.62%	100.00%	-
NAPS	1.4649	1.4074	1.3666	1.263	1.2415	1.1182	0.8855	39.83%
YoY %	4.09%	2.99%	8.20%	1.73%	11.03%	26.28%	-	-
Horiz. %	165.43%	158.94%	154.33%	142.63%	140.20%	126.28%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.92	3.05	4.05	4.86	4.44	5.75	4.38	-
P/RPS	0.39	0.28	0.33	0.40	0.38	0.60	0.55	-20.46%
YoY %	39.29%	-15.15%	-17.50%	5.26%	-36.67%	9.09%	-	-
Horiz. %	70.91%	50.91%	60.00%	72.73%	69.09%	109.09%	100.00%	-
P/EPS	7.82	3.36	4.11	5.02	4.58	7.27	6.58	12.18%
YoY %	132.74%	-18.25%	-18.13%	9.61%	-37.00%	10.49%	-	-
Horiz. %	118.84%	51.06%	62.46%	76.29%	69.60%	110.49%	100.00%	-
EY	12.79	29.73	24.32	19.90	21.81	13.75	15.19	-10.82%
YoY %	-56.98%	22.25%	22.21%	-8.76%	58.62%	-9.48%	-	-
Horiz. %	84.20%	195.72%	160.11%	131.01%	143.58%	90.52%	100.00%	-
DY	6.85	9.84	5.76	4.12	4.50	5.22	3.65	52.08%
YoY %	-30.39%	70.83%	39.81%	-8.44%	-13.79%	43.01%	-	-
Horiz. %	187.67%	269.59%	157.81%	112.88%	123.29%	143.01%	100.00%	-
P/NAPS	0.64	0.68	0.93	1.19	1.11	1.53	1.46	-42.26%
YoY %	-5.88%	-26.88%	-21.85%	7.21%	-27.45%	4.79%	-	-
Horiz. %	43.84%	46.58%	63.70%	81.51%	76.03%	104.79%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	26/11/07	-
Price	3.15	2.74	2.76	4.28	4.72	4.44	5.26	-
P/RPS	0.42	0.25	0.23	0.35	0.40	0.47	0.66	-25.99%
YoY %	68.00%	8.70%	-34.29%	-12.50%	-14.89%	-28.79%	-	-
Horiz. %	63.64%	37.88%	34.85%	53.03%	60.61%	71.21%	100.00%	-
P/EPS	8.43	3.02	2.80	4.43	4.87	5.62	7.91	4.33%
YoY %	179.14%	7.86%	-36.79%	-9.03%	-13.35%	-28.95%	-	-
Horiz. %	106.57%	38.18%	35.40%	56.01%	61.57%	71.05%	100.00%	-
EY	11.86	33.10	35.68	22.60	20.52	17.80	12.65	-4.20%
YoY %	-64.17%	-7.23%	57.88%	10.14%	15.28%	40.71%	-	-
Horiz. %	93.75%	261.66%	282.06%	178.66%	162.21%	140.71%	100.00%	-
DY	6.35	10.95	8.45	4.67	4.24	6.76	3.04	63.33%
YoY %	-42.01%	29.59%	80.94%	10.14%	-37.28%	122.37%	-	-
Horiz. %	208.88%	360.20%	277.96%	153.62%	139.47%	222.37%	100.00%	-
P/NAPS	0.69	0.61	0.63	1.05	1.18	1.18	1.75	-46.19%
YoY %	13.11%	-3.17%	-40.00%	-11.02%	0.00%	-32.57%	-	-
Horiz. %	39.43%	34.86%	36.00%	60.00%	67.43%	67.43%	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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

RHB Investment Research Reports

Technology, Property, and Construction - Penang- Silicon Hub of ASEAN

3

CEO Morning Brief

Market Cap of Top 100 Bursa Companies Up RM175b Year to Date, More Upside Expected

4

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

5

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

6

Initial Public Offering (IPO)

IPO - Kawan Renergy Berhad (Part 1)

7

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

8

save malaysia!

CTOS rises to near two-month high; analysts see stronger quarters ahead

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

307

3

HONG LEONG INDUSTRIES BHD

305

4

MALAYSIAN PACIFIC INDUSTRIES

304

5

MY E.G. SERVICES BHD

302

6

VSTECS BERHAD

254

7

YTL POWER INTERNATIONAL BHD

237

8

PUBLIC BANK BHD

195

9

DAGANG NEXCHANGE BERHAD

178

10

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....