[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 31.21%

YoY- 119.57%

Quarter Report

Boustead Q2-Y2010 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	6,350,000	6,181,800	5,989,333	5,956,200	6,212,400	5,392,000	5,214,533	14.04%
YoY %	2.72%	3.21%	0.56%	-4.12%	15.22%	3.40%	-	-
Horiz. %	121.78%	118.55%	114.86%	114.22%	119.14%	103.40%	100.00%	-
PBT	672,800	726,200	632,266	641,000	538,400	501,600	391,466	43.52%
YoY %	-7.35%	14.86%	-1.36%	19.06%	7.34%	28.13%	-	-
Horiz. %	171.87%	185.51%	161.51%	163.74%	137.53%	128.13%	100.00%	-
Tax	-134,800	-101,300	-112,000	-109,800	-121,600	-83,200	-72,666	51.03%
YoY %	-33.07%	9.55%	-2.00%	9.70%	-46.15%	-14.50%	-	-
Horiz. %	185.51%	139.40%	154.13%	151.10%	167.34%	114.50%	100.00%	-
NP	538,000	624,900	520,266	531,200	416,800	418,400	318,800	41.79%
YoY %	-13.91%	20.11%	-2.06%	27.45%	-0.38%	31.24%	-	-
Horiz. %	168.76%	196.02%	163.20%	166.62%	130.74%	131.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	448,800	537,500	438,133	473,400	360,800	341,600	258,533	44.48%
YoY %	-16.50%	22.68%	-7.45%	31.21%	5.62%	32.13%	-	-
Horiz. %	173.59%	207.90%	169.47%	183.11%	139.56%	132.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.04%	13.95%	17.71%	17.13%	22.59%	16.59%	18.56%	-
YoY %	43.66%	-21.23%	3.39%	-24.17%	36.17%	-10.61%	-	-
Horiz. %	107.97%	75.16%	95.42%	92.30%	121.71%	89.39%	100.00%	-
Total Cost	5,812,000	5,556,900	5,469,066	5,425,000	5,795,600	4,973,600	4,895,733	12.12%
YoY %	4.59%	1.61%	0.81%	-6.39%	16.53%	1.59%	-	-
Horiz. %	118.72%	113.50%	111.71%	110.81%	118.38%	101.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,222,782	4,207,253	4,059,670	4,036,455	3,950,297	3,053,423	2,715,174	34.27%
YoY %	0.37%	3.64%	0.58%	2.18%	29.37%	12.46%	-	-
Horiz. %	155.53%	154.95%	149.52%	148.66%	145.49%	112.46%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	300,955	364,628	335,972	279,017	185,025	199,926	155,279	55.51%
YoY %	-17.46%	8.53%	20.41%	50.80%	-7.45%	28.75%	-	-
Horiz. %	193.82%	234.82%	216.37%	179.69%	119.16%	128.75%	100.00%	-
Div Payout %	67.06%	67.84%	76.68%	58.94%	51.28%	58.53%	60.06%	-
YoY %	-1.15%	-11.53%	30.10%	14.94%	-12.39%	-2.55%	-	-
Horiz. %	111.66%	112.95%	127.67%	98.14%	85.38%	97.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	4,222,782	4,207,253	4,059,670	4,036,455	3,950,297	3,053,423	2,715,174	34.27%
YoY %	0.37%	3.64%	0.58%	2.18%	29.37%	12.46%	-	-
Horiz. %	155.53%	154.95%	149.52%	148.66%	145.49%	112.46%	100.00%	-
NOSH	940,486	934,945	933,257	930,058	925,128	727,005	665,483	25.96%
YoY %	0.59%	0.18%	0.34%	0.53%	27.25%	9.24%	-	-
Horiz. %	141.32%	140.49%	140.24%	139.76%	139.02%	109.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	8.47%	10.11%	8.69%	8.92%	6.71%	7.76%	6.11%	-
YoY %	-16.22%	16.34%	-2.58%	32.94%	-13.53%	27.00%	-	-
Horiz. %	138.63%	165.47%	142.23%	145.99%	109.82%	127.00%	100.00%	-
ROE	10.63%	12.78%	10.79%	11.73%	9.13%	11.19%	9.52%	-
YoY %	-16.82%	18.44%	-8.01%	28.48%	-18.41%	17.54%	-	-
Horiz. %	111.66%	134.24%	113.34%	123.21%	95.90%	117.54%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	675.18	661.19	641.77	640.41	671.52	741.67	783.57	-9.45%
YoY %	2.12%	3.03%	0.21%	-4.63%	-9.46%	-5.35%	-	-
Horiz. %	86.17%	84.38%	81.90%	81.73%	85.70%	94.65%	100.00%	-
EPS	47.72	57.49	46.95	50.90	39.00	46.99	38.85	14.70%
YoY %	-16.99%	22.45%	-7.76%	30.51%	-17.00%	20.95%	-	-
Horiz. %	122.83%	147.98%	120.85%	131.02%	100.39%	120.95%	100.00%	-
DPS	32.00	39.00	36.00	30.00	20.00	27.50	23.33	23.47%
YoY %	-17.95%	8.33%	20.00%	50.00%	-27.27%	17.87%	-	-
Horiz. %	137.16%	167.17%	154.31%	128.59%	85.73%	117.87%	100.00%	-
NAPS	4.49	4.50	4.35	4.34	4.27	4.20	4.08	6.59%
YoY %	-0.22%	3.45%	0.23%	1.64%	1.67%	2.94%	-	-
Horiz. %	110.05%	110.29%	106.62%	106.37%	104.66%	102.94%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 934,311
RPS	313.27	304.97	295.48	293.84	306.48	266.01	257.25	14.04%
YoY %	2.72%	3.21%	0.56%	-4.12%	15.21%	3.41%	-	-
Horiz. %	121.78%	118.55%	114.86%	114.22%	119.14%	103.41%	100.00%	-
EPS	22.14	26.52	21.61	23.35	17.80	16.85	12.75	44.51%
YoY %	-16.52%	22.72%	-7.45%	31.18%	5.64%	32.16%	-	-
Horiz. %	173.65%	208.00%	169.49%	183.14%	139.61%	132.16%	100.00%	-
DPS	14.85	17.99	16.57	13.77	9.13	9.86	7.66	55.53%
YoY %	-17.45%	8.57%	20.33%	50.82%	-7.40%	28.72%	-	-
Horiz. %	193.86%	234.86%	216.32%	179.77%	119.19%	128.72%	100.00%	-
NAPS	2.0833	2.0756	2.0028	1.9913	1.9488	1.5064	1.3395	34.27%
YoY %	0.37%	3.63%	0.58%	2.18%	29.37%	12.46%	-	-
Horiz. %	155.53%	154.95%	149.52%	148.66%	145.49%	112.46%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	5.22	4.79	4.38	3.52	3.13	3.08	3.09	-
P/RPS	0.77	0.72	0.68	0.55	0.47	0.42	0.39	57.44%
YoY %	6.94%	5.88%	23.64%	17.02%	11.90%	7.69%	-	-
Horiz. %	197.44%	184.62%	174.36%	141.03%	120.51%	107.69%	100.00%	-
P/EPS	10.94	8.33	9.33	6.92	8.03	6.55	7.95	23.74%
YoY %	31.33%	-10.72%	34.83%	-13.82%	22.60%	-17.61%	-	-
Horiz. %	137.61%	104.78%	117.36%	87.04%	101.01%	82.39%	100.00%	-
EY	9.14	12.00	10.72	14.46	12.46	15.26	12.57	-19.15%
YoY %	-23.83%	11.94%	-25.86%	16.05%	-18.35%	21.40%	-	-
Horiz. %	72.71%	95.47%	85.28%	115.04%	99.12%	121.40%	100.00%	-
DY	6.13	8.14	8.22	8.52	6.39	8.93	7.55	-12.97%
YoY %	-24.69%	-0.97%	-3.52%	33.33%	-28.44%	18.28%	-	-
Horiz. %	81.19%	107.81%	108.87%	112.85%	84.64%	118.28%	100.00%	-
P/NAPS	1.16	1.06	1.01	0.81	0.73	0.73	0.76	32.59%
YoY %	9.43%	4.95%	24.69%	10.96%	0.00%	-3.95%	-	-
Horiz. %	152.63%	139.47%	132.89%	106.58%	96.05%	96.05%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	25/02/11	29/11/10	23/08/10	31/05/10	25/02/10	23/11/09	-
Price	5.10	4.81	4.68	3.88	3.15	3.03	3.05	-
P/RPS	0.76	0.73	0.73	0.61	0.47	0.41	0.39	56.07%
YoY %	4.11%	0.00%	19.67%	29.79%	14.63%	5.13%	-	-
Horiz. %	194.87%	187.18%	187.18%	156.41%	120.51%	105.13%	100.00%	-
P/EPS	10.69	8.37	9.97	7.62	8.08	6.45	7.85	22.88%
YoY %	27.72%	-16.05%	30.84%	-5.69%	25.27%	-17.83%	-	-
Horiz. %	136.18%	106.62%	127.01%	97.07%	102.93%	82.17%	100.00%	-
EY	9.36	11.95	10.03	13.12	12.38	15.51	12.74	-18.59%
YoY %	-21.67%	19.14%	-23.55%	5.98%	-20.18%	21.74%	-	-
Horiz. %	73.47%	93.80%	78.73%	102.98%	97.17%	121.74%	100.00%	-
DY	6.27	8.11	7.69	7.73	6.35	9.08	7.65	-12.43%
YoY %	-22.69%	5.46%	-0.52%	21.73%	-30.07%	18.69%	-	-
Horiz. %	81.96%	106.01%	100.52%	101.05%	83.01%	118.69%	100.00%	-
P/NAPS	1.14	1.07	1.08	0.89	0.74	0.72	0.75	32.23%
YoY %	6.54%	-0.93%	21.35%	20.27%	2.78%	-4.00%	-	-
Horiz. %	152.00%	142.67%	144.00%	118.67%	98.67%	96.00%	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