[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -6.23%

YoY- 27.3%

Quarter Report

Boustead Q3-Y2011.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	9,709,800	9,312,000	8,555,800	8,002,000	7,625,600	6,350,000	6,181,800	35.16%
YoY %	4.27%	8.84%	6.92%	4.94%	20.09%	2.72%	-	-
Horiz. %	157.07%	150.64%	138.40%	129.44%	123.36%	102.72%	100.00%	-
PBT	604,600	891,600	831,000	781,200	837,600	672,800	726,200	-11.51%
YoY %	-32.19%	7.29%	6.37%	-6.73%	24.49%	-7.35%	-	-
Horiz. %	83.26%	122.78%	114.43%	107.57%	115.34%	92.65%	100.00%	-
Tax	-115,200	-136,800	-99,100	-112,133	-122,600	-134,800	-101,300	8.95%
YoY %	15.79%	-38.04%	11.62%	8.54%	9.05%	-33.07%	-	-
Horiz. %	113.72%	135.04%	97.83%	110.69%	121.03%	133.07%	100.00%	-
NP	489,400	754,800	731,900	669,066	715,000	538,000	624,900	-15.04%
YoY %	-35.16%	3.13%	9.39%	-6.42%	32.90%	-13.91%	-	-
Horiz. %	78.32%	120.79%	117.12%	107.07%	114.42%	86.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,600	578,400	610,600	557,733	594,800	448,800	537,500	-21.13%
YoY %	-34.89%	-5.27%	9.48%	-6.23%	32.53%	-16.50%	-	-
Horiz. %	70.07%	107.61%	113.60%	103.76%	110.66%	83.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.05%	15.34%	11.93%	14.35%	14.64%	20.04%	13.95%	-
YoY %	24.19%	28.58%	-16.86%	-1.98%	-26.95%	43.66%	-	-
Horiz. %	136.56%	109.96%	85.52%	102.87%	104.95%	143.66%	100.00%	-
Total Cost	9,220,400	8,557,200	7,823,900	7,332,933	6,910,600	5,812,000	5,556,900	40.19%
YoY %	7.75%	9.37%	6.70%	6.11%	18.90%	4.59%	-	-
Horiz. %	165.93%	153.99%	140.80%	131.96%	124.36%	104.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,549,808	4,582,102	4,891,832	4,353,178	4,343,939	4,222,782	4,207,253	5.36%
YoY %	-0.70%	-6.33%	12.37%	0.21%	2.87%	0.37%	-	-
Horiz. %	108.14%	108.91%	116.27%	103.47%	103.25%	100.37%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	310,214	310,300	403,343	376,084	150,439	300,955	364,628	-10.22%
YoY %	-0.03%	-23.07%	7.25%	149.99%	-50.01%	-17.46%	-	-
Horiz. %	85.08%	85.10%	110.62%	103.14%	41.26%	82.54%	100.00%	-
Div Payout %	82.37%	53.65%	66.06%	67.43%	25.29%	67.06%	67.84%	-
YoY %	53.53%	-18.79%	-2.03%	166.63%	-62.29%	-1.15%	-	-
Horiz. %	121.42%	79.08%	97.38%	99.40%	37.28%	98.85%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	4,549,808	4,582,102	4,891,832	4,353,178	4,343,939	4,222,782	4,207,253	5.36%
YoY %	-0.70%	-6.33%	12.37%	0.21%	2.87%	0.37%	-	-
Horiz. %	108.14%	108.91%	116.27%	103.47%	103.25%	100.37%	100.00%	-
NOSH	1,034,047	1,034,334	1,034,214	940,211	940,246	940,486	934,945	6.95%
YoY %	-0.03%	0.01%	10.00%	-0.00%	-0.03%	0.59%	-	-
Horiz. %	110.60%	110.63%	110.62%	100.56%	100.57%	100.59%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	5.04%	8.11%	8.55%	8.36%	9.38%	8.47%	10.11%	-
YoY %	-37.85%	-5.15%	2.27%	-10.87%	10.74%	-16.22%	-	-
Horiz. %	49.85%	80.22%	84.57%	82.69%	92.78%	83.78%	100.00%	-
ROE	8.28%	12.62%	12.48%	12.81%	13.69%	10.63%	12.78%	-
YoY %	-34.39%	1.12%	-2.58%	-6.43%	28.79%	-16.82%	-	-
Horiz. %	64.79%	98.75%	97.65%	100.23%	107.12%	83.18%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	939.01	900.29	827.28	851.09	811.02	675.18	661.19	26.37%
YoY %	4.30%	8.83%	-2.80%	4.94%	20.12%	2.12%	-	-
Horiz. %	142.02%	136.16%	125.12%	128.72%	122.66%	102.12%	100.00%	-
EPS	36.42	55.92	59.04	59.32	63.26	47.72	57.49	-26.25%
YoY %	-34.87%	-5.28%	-0.47%	-6.23%	32.56%	-16.99%	-	-
Horiz. %	63.35%	97.27%	102.70%	103.18%	110.04%	83.01%	100.00%	-
DPS	30.00	30.00	39.00	40.00	16.00	32.00	39.00	-16.06%
YoY %	0.00%	-23.08%	-2.50%	150.00%	-50.00%	-17.95%	-	-
Horiz. %	76.92%	76.92%	100.00%	102.56%	41.03%	82.05%	100.00%	-
NAPS	4.40	4.43	4.73	4.63	4.62	4.49	4.50	-1.48%
YoY %	-0.68%	-6.34%	2.16%	0.22%	2.90%	-0.22%	-	-
Horiz. %	97.78%	98.44%	105.11%	102.89%	102.67%	99.78%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 940,124
RPS	479.02	459.40	422.09	394.77	376.20	313.27	304.97	35.16%
YoY %	4.27%	8.84%	6.92%	4.94%	20.09%	2.72%	-	-
Horiz. %	157.07%	150.64%	138.40%	129.45%	123.36%	102.72%	100.00%	-
EPS	18.58	28.53	30.12	27.52	29.34	22.14	26.52	-21.13%
YoY %	-34.88%	-5.28%	9.45%	-6.20%	32.52%	-16.52%	-	-
Horiz. %	70.06%	107.58%	113.57%	103.77%	110.63%	83.48%	100.00%	-
DPS	15.30	15.31	19.90	18.55	7.42	14.85	17.99	-10.24%
YoY %	-0.07%	-23.07%	7.28%	150.00%	-50.03%	-17.45%	-	-
Horiz. %	85.05%	85.10%	110.62%	103.11%	41.25%	82.55%	100.00%	-
NAPS	2.2446	2.2605	2.4133	2.1476	2.143	2.0833	2.0756	5.36%
YoY %	-0.70%	-6.33%	12.37%	0.21%	2.87%	0.37%	-	-
Horiz. %	108.14%	108.91%	116.27%	103.47%	103.25%	100.37%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	5.32	5.43	5.25	4.49	5.51	5.22	4.79	-
P/RPS	0.57	0.60	0.63	0.53	0.68	0.77	0.72	-14.43%
YoY %	-5.00%	-4.76%	18.87%	-22.06%	-11.69%	6.94%	-	-
Horiz. %	79.17%	83.33%	87.50%	73.61%	94.44%	106.94%	100.00%	-
P/EPS	14.61	9.71	8.89	7.57	8.71	10.94	8.33	45.48%
YoY %	50.46%	9.22%	17.44%	-13.09%	-20.38%	31.33%	-	-
Horiz. %	175.39%	116.57%	106.72%	90.88%	104.56%	131.33%	100.00%	-
EY	6.85	10.30	11.25	13.21	11.48	9.14	12.00	-31.21%
YoY %	-33.50%	-8.44%	-14.84%	15.07%	25.60%	-23.83%	-	-
Horiz. %	57.08%	85.83%	93.75%	110.08%	95.67%	76.17%	100.00%	-
DY	5.64	5.52	7.43	8.91	2.90	6.13	8.14	-21.71%
YoY %	2.17%	-25.71%	-16.61%	207.24%	-52.69%	-24.69%	-	-
Horiz. %	69.29%	67.81%	91.28%	109.46%	35.63%	75.31%	100.00%	-
P/NAPS	1.21	1.23	1.11	0.97	1.19	1.16	1.06	9.23%
YoY %	-1.63%	10.81%	14.43%	-18.49%	2.59%	9.43%	-	-
Horiz. %	114.15%	116.04%	104.72%	91.51%	112.26%	109.43%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/12	28/05/12	27/02/12	21/11/11	18/08/11	27/05/11	25/02/11	-
Price	5.43	5.08	5.41	4.85	4.90	5.10	4.81	-
P/RPS	0.58	0.56	0.65	0.57	0.60	0.76	0.73	-14.22%
YoY %	3.57%	-13.85%	14.04%	-5.00%	-21.05%	4.11%	-	-
Horiz. %	79.45%	76.71%	89.04%	78.08%	82.19%	104.11%	100.00%	-
P/EPS	14.91	9.08	9.16	8.18	7.75	10.69	8.37	47.00%
YoY %	64.21%	-0.87%	11.98%	5.55%	-27.50%	27.72%	-	-
Horiz. %	178.14%	108.48%	109.44%	97.73%	92.59%	127.72%	100.00%	-
EY	6.71	11.01	10.91	12.23	12.91	9.36	11.95	-31.96%
YoY %	-39.06%	0.92%	-10.79%	-5.27%	37.93%	-21.67%	-	-
Horiz. %	56.15%	92.13%	91.30%	102.34%	108.03%	78.33%	100.00%	-
DY	5.52	5.91	7.21	8.25	3.27	6.27	8.11	-22.64%
YoY %	-6.60%	-18.03%	-12.61%	152.29%	-47.85%	-22.69%	-	-
Horiz. %	68.06%	72.87%	88.90%	101.73%	40.32%	77.31%	100.00%	-
P/NAPS	1.23	1.15	1.14	1.05	1.06	1.14	1.07	9.74%
YoY %	6.96%	0.88%	8.57%	-0.94%	-7.02%	6.54%	-	-
Horiz. %	114.95%	107.48%	106.54%	98.13%	99.07%	106.54%	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