[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -11.35%

YoY- -64.56%

Quarter Report

Boustead Q2-Y2009 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	6,212,400	5,392,000	5,214,533	4,983,600	4,862,400	7,029,818	7,735,932	-13.61%
YoY %	15.22%	3.40%	4.63%	2.49%	-30.83%	-9.13%	-	-
Horiz. %	80.31%	69.70%	67.41%	64.42%	62.85%	90.87%	100.00%	-
PBT	538,400	501,600	391,466	336,200	344,400	678,902	877,988	-27.84%
YoY %	7.34%	28.13%	16.44%	-2.38%	-49.27%	-22.68%	-	-
Horiz. %	61.32%	57.13%	44.59%	38.29%	39.23%	77.32%	100.00%	-
Tax	-121,600	-83,200	-72,666	-75,000	-73,200	-11,228	-128,424	-3.57%
YoY %	-46.15%	-14.50%	3.11%	-2.46%	-551.94%	91.26%	-	-
Horiz. %	94.69%	64.79%	56.58%	58.40%	57.00%	8.74%	100.00%	-
NP	416,800	418,400	318,800	261,200	271,200	667,674	749,564	-32.40%
YoY %	-0.38%	31.24%	22.05%	-3.69%	-59.38%	-10.93%	-	-
Horiz. %	55.61%	55.82%	42.53%	34.85%	36.18%	89.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,800	341,600	258,533	215,600	243,200	578,786	624,265	-30.63%
YoY %	5.62%	32.13%	19.91%	-11.35%	-57.98%	-7.29%	-	-
Horiz. %	57.80%	54.72%	41.41%	34.54%	38.96%	92.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.59%	16.59%	18.56%	22.31%	21.25%	1.65%	14.63%	-
YoY %	36.17%	-10.61%	-16.81%	4.99%	1,187.88%	-88.72%	-	-
Horiz. %	154.41%	113.40%	126.86%	152.49%	145.25%	11.28%	100.00%	-
Total Cost	5,795,600	4,973,600	4,895,733	4,722,400	4,591,200	6,362,144	6,986,368	-11.72%
YoY %	16.53%	1.59%	3.67%	2.86%	-27.84%	-8.93%	-	-
Horiz. %	82.96%	71.19%	70.08%	67.59%	65.72%	91.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,950,297	3,053,423	2,715,174	2,936,514	2,969,272	2,852,765	2,770,145	26.72%
YoY %	29.37%	12.46%	-7.54%	-1.10%	4.08%	2.98%	-	-
Horiz. %	142.60%	110.23%	98.02%	106.01%	107.19%	102.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	185,025	199,926	155,279	130,222	130,231	191,460	147,910	16.11%
YoY %	-7.45%	28.75%	19.24%	-0.01%	-31.98%	29.44%	-	-
Horiz. %	125.09%	135.17%	104.98%	88.04%	88.05%	129.44%	100.00%	-
Div Payout %	51.28%	58.53%	60.06%	60.40%	53.55%	33.08%	23.69%	-
YoY %	-12.39%	-2.55%	-0.56%	12.79%	61.88%	39.64%	-	-
Horiz. %	216.46%	247.07%	253.52%	254.96%	226.04%	139.64%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	3,950,297	3,053,423	2,715,174	2,936,514	2,969,272	2,852,765	2,770,145	26.72%
YoY %	29.37%	12.46%	-7.54%	-1.10%	4.08%	2.98%	-	-
Horiz. %	142.60%	110.23%	98.02%	106.01%	107.19%	102.98%	100.00%	-
NOSH	925,128	727,005	665,483	651,111	651,156	638,202	633,900	28.69%
YoY %	27.25%	9.24%	2.21%	-0.01%	2.03%	0.68%	-	-
Horiz. %	145.94%	114.69%	104.98%	102.72%	102.72%	100.68%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	6.71%	7.76%	6.11%	5.24%	5.58%	9.50%	9.69%	-
YoY %	-13.53%	27.00%	16.60%	-6.09%	-41.26%	-1.96%	-	-
Horiz. %	69.25%	80.08%	63.05%	54.08%	57.59%	98.04%	100.00%	-
ROE	9.13%	11.19%	9.52%	7.34%	8.19%	20.29%	22.54%	-
YoY %	-18.41%	17.54%	29.70%	-10.38%	-59.64%	-9.98%	-	-
Horiz. %	40.51%	49.65%	42.24%	32.56%	36.34%	90.02%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	671.52	741.67	783.57	765.40	746.73	1,101.50	1,220.37	-32.87%
YoY %	-9.46%	-5.35%	2.37%	2.50%	-32.21%	-9.74%	-	-
Horiz. %	55.03%	60.77%	64.21%	62.72%	61.19%	90.26%	100.00%	-
EPS	39.00	46.99	38.85	33.10	37.36	90.69	98.48	-46.10%
YoY %	-17.00%	20.95%	17.37%	-11.40%	-58.80%	-7.91%	-	-
Horiz. %	39.60%	47.72%	39.45%	33.61%	37.94%	92.09%	100.00%	-
DPS	20.00	27.50	23.33	20.00	20.00	30.00	23.33	-9.76%
YoY %	-27.27%	17.87%	16.65%	0.00%	-33.33%	28.59%	-	-
Horiz. %	85.73%	117.87%	100.00%	85.73%	85.73%	128.59%	100.00%	-
NAPS	4.27	4.20	4.08	4.51	4.56	4.47	4.37	-1.53%
YoY %	1.67%	2.94%	-9.53%	-1.10%	2.01%	2.29%	-	-
Horiz. %	97.71%	96.11%	93.36%	103.20%	104.35%	102.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 651,054
RPS	306.48	266.01	257.25	245.86	239.88	346.81	381.64	-13.61%
YoY %	15.21%	3.41%	4.63%	2.49%	-30.83%	-9.13%	-	-
Horiz. %	80.31%	69.70%	67.41%	64.42%	62.86%	90.87%	100.00%	-
EPS	17.80	16.85	12.75	10.64	12.00	28.55	30.80	-30.64%
YoY %	5.64%	32.16%	19.83%	-11.33%	-57.97%	-7.31%	-	-
Horiz. %	57.79%	54.71%	41.40%	34.55%	38.96%	92.69%	100.00%	-
DPS	9.13	9.86	7.66	6.42	6.42	9.45	7.30	16.09%
YoY %	-7.40%	28.72%	19.31%	0.00%	-32.06%	29.45%	-	-
Horiz. %	125.07%	135.07%	104.93%	87.95%	87.95%	129.45%	100.00%	-
NAPS	1.9488	1.5064	1.3395	1.4487	1.4649	1.4074	1.3666	26.71%
YoY %	29.37%	12.46%	-7.54%	-1.11%	4.09%	2.99%	-	-
Horiz. %	142.60%	110.23%	98.02%	106.01%	107.19%	102.99%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.13	3.08	3.09	3.51	2.92	3.05	4.05	-
P/RPS	0.47	0.42	0.39	0.46	0.39	0.28	0.33	26.61%
YoY %	11.90%	7.69%	-15.22%	17.95%	39.29%	-15.15%	-	-
Horiz. %	142.42%	127.27%	118.18%	139.39%	118.18%	84.85%	100.00%	-
P/EPS	8.03	6.55	7.95	10.60	7.82	3.36	4.11	56.34%
YoY %	22.60%	-17.61%	-25.00%	35.55%	132.74%	-18.25%	-	-
Horiz. %	195.38%	159.37%	193.43%	257.91%	190.27%	81.75%	100.00%	-
EY	12.46	15.26	12.57	9.43	12.79	29.73	24.32	-35.99%
YoY %	-18.35%	21.40%	33.30%	-26.27%	-56.98%	22.25%	-	-
Horiz. %	51.23%	62.75%	51.69%	38.77%	52.59%	122.25%	100.00%	-
DY	6.39	8.93	7.55	5.70	6.85	9.84	5.76	7.17%
YoY %	-28.44%	18.28%	32.46%	-16.79%	-30.39%	70.83%	-	-
Horiz. %	110.94%	155.03%	131.08%	98.96%	118.92%	170.83%	100.00%	-
P/NAPS	0.73	0.73	0.76	0.78	0.64	0.68	0.93	-14.91%
YoY %	0.00%	-3.95%	-2.56%	21.88%	-5.88%	-26.88%	-	-
Horiz. %	78.49%	78.49%	81.72%	83.87%	68.82%	73.12%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	25/02/10	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	-
Price	3.15	3.03	3.05	3.24	3.15	2.74	2.76	-
P/RPS	0.47	0.41	0.39	0.42	0.42	0.25	0.23	61.10%
YoY %	14.63%	5.13%	-7.14%	0.00%	68.00%	8.70%	-	-
Horiz. %	204.35%	178.26%	169.57%	182.61%	182.61%	108.70%	100.00%	-
P/EPS	8.08	6.45	7.85	9.78	8.43	3.02	2.80	102.82%
YoY %	25.27%	-17.83%	-19.73%	16.01%	179.14%	7.86%	-	-
Horiz. %	288.57%	230.36%	280.36%	349.29%	301.07%	107.86%	100.00%	-
EY	12.38	15.51	12.74	10.22	11.86	33.10	35.68	-50.65%
YoY %	-20.18%	21.74%	24.66%	-13.83%	-64.17%	-7.23%	-	-
Horiz. %	34.70%	43.47%	35.71%	28.64%	33.24%	92.77%	100.00%	-
DY	6.35	9.08	7.65	6.17	6.35	10.95	8.45	-17.35%
YoY %	-30.07%	18.69%	23.99%	-2.83%	-42.01%	29.59%	-	-
Horiz. %	75.15%	107.46%	90.53%	73.02%	75.15%	129.59%	100.00%	-
P/NAPS	0.74	0.72	0.75	0.72	0.69	0.61	0.63	11.33%
YoY %	2.78%	-4.00%	4.17%	4.35%	13.11%	-3.17%	-	-
Horiz. %	117.46%	114.29%	119.05%	114.29%	109.52%	96.83%	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