[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 2.61%

YoY- 56.82%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	4,983,600	4,862,400	7,029,818	7,735,932	7,701,434	7,375,536	5,751,919	-9.12%
YoY %	2.49%	-30.83%	-9.13%	0.45%	4.42%	28.23%	-	-
Horiz. %	86.64%	84.54%	122.22%	134.49%	133.89%	128.23%	100.00%	-
PBT	336,200	344,400	678,902	877,988	899,590	934,148	828,814	-45.23%
YoY %	-2.38%	-49.27%	-22.68%	-2.40%	-3.70%	12.71%	-	-
Horiz. %	40.56%	41.55%	81.91%	105.93%	108.54%	112.71%	100.00%	-
Tax	-75,000	-73,200	-11,228	-128,424	-135,886	-143,512	-174,278	-43.02%
YoY %	-2.46%	-551.94%	91.26%	5.49%	5.31%	17.65%	-	-
Horiz. %	43.03%	42.00%	6.44%	73.69%	77.97%	82.35%	100.00%	-
NP	261,200	271,200	667,674	749,564	763,704	790,636	654,536	-45.82%
YoY %	-3.69%	-59.38%	-10.93%	-1.85%	-3.41%	20.79%	-	-
Horiz. %	39.91%	41.43%	102.01%	114.52%	116.68%	120.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	215,600	243,200	578,786	624,265	608,406	609,248	477,736	-41.19%
YoY %	-11.35%	-57.98%	-7.29%	2.61%	-0.14%	27.53%	-	-
Horiz. %	45.13%	50.91%	121.15%	130.67%	127.35%	127.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.31%	21.25%	1.65%	14.63%	15.11%	15.36%	21.03%	-
YoY %	4.99%	1,187.88%	-88.72%	-3.18%	-1.63%	-26.96%	-	-
Horiz. %	106.09%	101.05%	7.85%	69.57%	71.85%	73.04%	100.00%	-
Total Cost	4,722,400	4,591,200	6,362,144	6,986,368	6,937,730	6,584,900	5,097,383	-4.97%
YoY %	2.86%	-27.84%	-8.93%	0.70%	5.36%	29.18%	-	-
Horiz. %	92.64%	90.07%	124.81%	137.06%	136.10%	129.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	18.86%
YoY %	-1.10%	4.08%	2.98%	8.20%	1.74%	11.03%	-	-
Horiz. %	129.56%	131.00%	125.86%	122.22%	112.95%	111.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	130,222	130,231	191,460	147,910	125,807	125,825	181,326	-19.82%
YoY %	-0.01%	-31.98%	29.44%	17.57%	-0.01%	-30.61%	-	-
Horiz. %	71.82%	71.82%	105.59%	81.57%	69.38%	69.39%	100.00%	-
Div Payout %	60.40%	53.55%	33.08%	23.69%	20.68%	20.65%	37.96%	-
YoY %	12.79%	61.88%	39.64%	14.56%	0.15%	-45.60%	-	-
Horiz. %	159.11%	141.07%	87.14%	62.41%	54.48%	54.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	18.86%
YoY %	-1.10%	4.08%	2.98%	8.20%	1.74%	11.03%	-	-
Horiz. %	129.56%	131.00%	125.86%	122.22%	112.95%	111.03%	100.00%	-
NOSH	651,111	651,156	638,202	633,900	629,038	629,128	604,423	5.09%
YoY %	-0.01%	2.03%	0.68%	0.77%	-0.01%	4.09%	-	-
Horiz. %	107.72%	107.73%	105.59%	104.88%	104.07%	104.09%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.24%	5.58%	9.50%	9.69%	9.92%	10.72%	11.38%	-
YoY %	-6.09%	-41.26%	-1.96%	-2.32%	-7.46%	-5.80%	-	-
Horiz. %	46.05%	49.03%	83.48%	85.15%	87.17%	94.20%	100.00%	-
ROE	7.34%	8.19%	20.29%	22.54%	23.76%	24.21%	21.08%	-
YoY %	-10.38%	-59.64%	-9.98%	-5.13%	-1.86%	14.85%	-	-
Horiz. %	34.82%	38.85%	96.25%	106.93%	112.71%	114.85%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	765.40	746.73	1,101.50	1,220.37	1,224.32	1,172.34	951.64	-13.52%
YoY %	2.50%	-32.21%	-9.74%	-0.32%	4.43%	23.19%	-	-
Horiz. %	80.43%	78.47%	115.75%	128.24%	128.65%	123.19%	100.00%	-
EPS	33.10	37.36	90.69	98.48	96.72	96.84	79.04	-44.05%
YoY %	-11.40%	-58.80%	-7.91%	1.82%	-0.12%	22.52%	-	-
Horiz. %	41.88%	47.27%	114.74%	124.60%	122.37%	122.52%	100.00%	-
DPS	20.00	20.00	30.00	23.33	20.00	20.00	30.00	-23.70%
YoY %	0.00%	-33.33%	28.59%	16.65%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	100.00%	77.77%	66.67%	66.67%	100.00%	-
NAPS	4.51	4.56	4.47	4.37	4.07	4.00	3.75	13.10%
YoY %	-1.10%	2.01%	2.29%	7.37%	1.75%	6.67%	-	-
Horiz. %	120.27%	121.60%	119.20%	116.53%	108.53%	106.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 643,626
RPS	245.86	239.88	346.81	381.64	379.94	363.86	283.77	-9.12%
YoY %	2.49%	-30.83%	-9.13%	0.45%	4.42%	28.22%	-	-
Horiz. %	86.64%	84.53%	122.22%	134.49%	133.89%	128.22%	100.00%	-
EPS	10.64	12.00	28.55	30.80	30.02	30.06	23.57	-41.18%
YoY %	-11.33%	-57.97%	-7.31%	2.60%	-0.13%	27.54%	-	-
Horiz. %	45.14%	50.91%	121.13%	130.67%	127.37%	127.54%	100.00%	-
DPS	6.42	6.42	9.45	7.30	6.21	6.21	8.95	-19.88%
YoY %	0.00%	-32.06%	29.45%	17.55%	0.00%	-30.61%	-	-
Horiz. %	71.73%	71.73%	105.59%	81.56%	69.39%	69.39%	100.00%	-
NAPS	1.4487	1.4649	1.4074	1.3666	1.263	1.2415	1.1182	18.86%
YoY %	-1.11%	4.09%	2.99%	8.20%	1.73%	11.03%	-	-
Horiz. %	129.56%	131.01%	125.86%	122.21%	112.95%	111.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.51	2.92	3.05	4.05	4.86	4.44	5.75	-
P/RPS	0.46	0.39	0.28	0.33	0.40	0.38	0.60	-16.24%
YoY %	17.95%	39.29%	-15.15%	-17.50%	5.26%	-36.67%	-	-
Horiz. %	76.67%	65.00%	46.67%	55.00%	66.67%	63.33%	100.00%	-
P/EPS	10.60	7.82	3.36	4.11	5.02	4.58	7.27	28.61%
YoY %	35.55%	132.74%	-18.25%	-18.13%	9.61%	-37.00%	-	-
Horiz. %	145.80%	107.57%	46.22%	56.53%	69.05%	63.00%	100.00%	-
EY	9.43	12.79	29.73	24.32	19.90	21.81	13.75	-22.24%
YoY %	-26.27%	-56.98%	22.25%	22.21%	-8.76%	58.62%	-	-
Horiz. %	68.58%	93.02%	216.22%	176.87%	144.73%	158.62%	100.00%	-
DY	5.70	6.85	9.84	5.76	4.12	4.50	5.22	6.04%
YoY %	-16.79%	-30.39%	70.83%	39.81%	-8.44%	-13.79%	-	-
Horiz. %	109.20%	131.23%	188.51%	110.34%	78.93%	86.21%	100.00%	-
P/NAPS	0.78	0.64	0.68	0.93	1.19	1.11	1.53	-36.20%
YoY %	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-27.45%	-	-
Horiz. %	50.98%	41.83%	44.44%	60.78%	77.78%	72.55%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	-
Price	3.24	3.15	2.74	2.76	4.28	4.72	4.44	-
P/RPS	0.42	0.42	0.25	0.23	0.35	0.40	0.47	-7.23%
YoY %	0.00%	68.00%	8.70%	-34.29%	-12.50%	-14.89%	-	-
Horiz. %	89.36%	89.36%	53.19%	48.94%	74.47%	85.11%	100.00%	-
P/EPS	9.78	8.43	3.02	2.80	4.43	4.87	5.62	44.72%
YoY %	16.01%	179.14%	7.86%	-36.79%	-9.03%	-13.35%	-	-
Horiz. %	174.02%	150.00%	53.74%	49.82%	78.83%	86.65%	100.00%	-
EY	10.22	11.86	33.10	35.68	22.60	20.52	17.80	-30.94%
YoY %	-13.83%	-64.17%	-7.23%	57.88%	10.14%	15.28%	-	-
Horiz. %	57.42%	66.63%	185.96%	200.45%	126.97%	115.28%	100.00%	-
DY	6.17	6.35	10.95	8.45	4.67	4.24	6.76	-5.91%
YoY %	-2.83%	-42.01%	29.59%	80.94%	10.14%	-37.28%	-	-
Horiz. %	91.27%	93.93%	161.98%	125.00%	69.08%	62.72%	100.00%	-
P/NAPS	0.72	0.69	0.61	0.63	1.05	1.18	1.18	-28.08%
YoY %	4.35%	13.11%	-3.17%	-40.00%	-11.02%	0.00%	-	-
Horiz. %	61.02%	58.47%	51.69%	53.39%	88.98%	100.00%	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