[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

11-Mar-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- 246.65%

YoY- 161.87%

Quarter Report

Boustead Dec02 (final).xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Annualized Quarter Result
Revenue	1,028,477	947,208	903,900	983,214	928,474	899,226	906,196	8.79%
YoY %	8.58%	4.79%	-8.07%	5.90%	3.25%	-0.77%	-	-
Horiz. %	113.49%	104.53%	99.75%	108.50%	102.46%	99.23%	100.00%	-
PBT	187,142	162,170	182,220	152,166	124,024	147,348	159,552	11.20%
YoY %	15.40%	-11.00%	19.75%	22.69%	-15.83%	-7.65%	-	-
Horiz. %	117.29%	101.64%	114.21%	95.37%	77.73%	92.35%	100.00%	-
Tax	-101,549	-104,510	-110,192	-83,136	-104,110	-95,498	-104,108	-1.64%
YoY %	2.83%	5.16%	-32.54%	20.15%	-9.02%	8.27%	-	-
Horiz. %	97.54%	100.39%	105.84%	79.86%	100.00%	91.73%	100.00%	-
NP	85,593	57,660	72,028	69,030	19,913	51,850	55,444	33.53%
YoY %	48.44%	-19.95%	4.34%	246.66%	-61.59%	-6.48%	-	-
Horiz. %	154.38%	104.00%	129.91%	124.50%	35.92%	93.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,593	57,660	72,028	69,030	19,913	51,850	55,444	33.53%
YoY %	48.44%	-19.95%	4.34%	246.66%	-61.59%	-6.48%	-	-
Horiz. %	154.38%	104.00%	129.91%	124.50%	35.92%	93.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.26%	64.44%	60.47%	54.64%	83.94%	64.81%	65.25%	-
YoY %	-15.80%	6.57%	10.67%	-34.91%	29.52%	-0.67%	-	-
Horiz. %	83.16%	98.76%	92.67%	83.74%	128.64%	99.33%	100.00%	-
Total Cost	942,884	889,548	831,872	914,184	908,561	847,376	850,752	7.08%
YoY %	6.00%	6.93%	-9.00%	0.62%	7.22%	-0.40%	-	-
Horiz. %	110.83%	104.56%	97.78%	107.46%	106.80%	99.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,364,039	1,363,222	1,364,028	954,509	1,365,917	1,383,576	1,372,457	-0.40%
YoY %	0.06%	-0.06%	42.90%	-30.12%	-1.28%	0.81%	-	-
Horiz. %	99.39%	99.33%	99.39%	69.55%	99.52%	100.81%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	13,640	20,448	-	23,862	13,631	20,467	-	-
YoY %	-33.29%	0.00%	-	75.06%	-33.40%	0.00%	-	-
Horiz. %	66.64%	99.91%	-	116.59%	66.60%	100.00%	-	-
Div Payout %	15.94%	35.46%	-	34.57%	68.46%	39.47%	-	-
YoY %	-55.05%	0.00%	-	-49.50%	73.45%	0.00%	-	-
Horiz. %	40.39%	89.84%	-	87.59%	173.45%	100.00%	-	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	1,364,039	1,363,222	1,364,028	954,509	1,365,917	1,383,576	1,372,457	-0.40%
YoY %	0.06%	-0.06%	42.90%	-30.12%	-1.28%	0.81%	-	-
Horiz. %	99.39%	99.33%	99.39%	69.55%	99.52%	100.81%	100.00%	-
NOSH	272,807	272,644	272,805	272,717	272,638	272,894	272,854	-0.01%
YoY %	0.06%	-0.06%	0.03%	0.03%	-0.09%	0.01%	-	-
Horiz. %	99.98%	99.92%	99.98%	99.95%	99.92%	100.01%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	8.32%	6.09%	7.97%	7.02%	2.14%	5.77%	6.12%	-
YoY %	36.62%	-23.59%	13.53%	228.04%	-62.91%	-5.72%	-	-
Horiz. %	135.95%	99.51%	130.23%	114.71%	34.97%	94.28%	100.00%	-
ROE	6.27%	4.23%	5.28%	7.23%	1.46%	3.75%	4.04%	-
YoY %	48.23%	-19.89%	-26.97%	395.21%	-61.07%	-7.18%	-	-
Horiz. %	155.20%	104.70%	130.69%	178.96%	36.14%	92.82%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	377.00	347.42	331.33	360.53	340.55	329.51	332.12	8.80%
YoY %	8.51%	4.86%	-8.10%	5.87%	3.35%	-0.79%	-	-
Horiz. %	113.51%	104.61%	99.76%	108.55%	102.54%	99.21%	100.00%	-
EPS	20.91	14.08	17.60	16.87	7.48	19.00	20.32	1.92%
YoY %	48.51%	-20.00%	4.33%	125.53%	-60.63%	-6.50%	-	-
Horiz. %	102.90%	69.29%	86.61%	83.02%	36.81%	93.50%	100.00%	-
DPS	5.00	7.50	0.00	8.75	5.00	7.50	0.00	-
YoY %	-33.33%	0.00%	0.00%	75.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	116.67%	66.67%	100.00%	-	-
NAPS	5.00	5.00	5.00	3.50	5.01	5.07	5.03	-0.39%
YoY %	0.00%	0.00%	42.86%	-30.14%	-1.18%	0.80%	-	-
Horiz. %	99.40%	99.40%	99.40%	69.58%	99.60%	100.80%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 272,750
RPS	50.74	46.73	44.59	48.51	45.81	44.36	44.71	8.79%
YoY %	8.58%	4.80%	-8.08%	5.89%	3.27%	-0.78%	-	-
Horiz. %	113.49%	104.52%	99.73%	108.50%	102.46%	99.22%	100.00%	-
EPS	4.22	2.84	3.55	3.41	0.98	2.56	2.74	33.32%
YoY %	48.59%	-20.00%	4.11%	247.96%	-61.72%	-6.57%	-	-
Horiz. %	154.01%	103.65%	129.56%	124.45%	35.77%	93.43%	100.00%	-
DPS	0.67	1.01	0.00	1.18	0.67	1.01	0.00	-
YoY %	-33.66%	0.00%	0.00%	76.12%	-33.66%	0.00%	-	-
Horiz. %	66.34%	100.00%	0.00%	116.83%	66.34%	100.00%	-	-
NAPS	0.6729	0.6725	0.6729	0.4709	0.6739	0.6826	0.6771	-0.41%
YoY %	0.06%	-0.06%	42.90%	-30.12%	-1.27%	0.81%	-	-
Horiz. %	99.38%	99.32%	99.38%	69.55%	99.53%	100.81%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	1.53	1.71	1.40	1.47	1.79	1.92	1.62	-
P/RPS	0.41	0.49	0.42	0.41	0.53	0.58	0.49	-11.19%
YoY %	-16.33%	16.67%	2.44%	-22.64%	-8.62%	18.37%	-	-
Horiz. %	83.67%	100.00%	85.71%	83.67%	108.16%	118.37%	100.00%	-
P/EPS	4.88	8.09	5.30	5.81	24.51	10.11	7.97	-27.87%
YoY %	-39.68%	52.64%	-8.78%	-76.30%	142.43%	26.85%	-	-
Horiz. %	61.23%	101.51%	66.50%	72.90%	307.53%	126.85%	100.00%	-
EY	20.51	12.37	18.86	17.22	4.08	9.90	12.54	38.77%
YoY %	65.80%	-34.41%	9.52%	322.06%	-58.79%	-21.05%	-	-
Horiz. %	163.56%	98.64%	150.40%	137.32%	32.54%	78.95%	100.00%	-
DY	3.27	4.39	0.00	5.95	2.79	3.91	0.00	-
YoY %	-25.51%	0.00%	0.00%	113.26%	-28.64%	0.00%	-	-
Horiz. %	83.63%	112.28%	0.00%	152.17%	71.36%	100.00%	-	-
P/NAPS	0.31	0.34	0.28	0.42	0.36	0.38	0.32	-2.09%
YoY %	-8.82%	21.43%	-33.33%	16.67%	-5.26%	18.75%	-	-
Horiz. %	96.88%	106.25%	87.50%	131.25%	112.50%	118.75%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	03/12/03	04/09/03	26/05/03	11/03/03	27/11/02	20/08/02	24/06/02	-
Price	1.25	1.68	1.52	1.34	1.60	1.89	1.92	-
P/RPS	0.33	0.48	0.46	0.37	0.47	0.57	0.58	-31.31%
YoY %	-31.25%	4.35%	24.32%	-21.28%	-17.54%	-1.72%	-	-
Horiz. %	56.90%	82.76%	79.31%	63.79%	81.03%	98.28%	100.00%	-
P/EPS	3.98	7.94	5.76	5.29	21.91	9.95	9.45	-43.78%
YoY %	-49.87%	37.85%	8.88%	-75.86%	120.20%	5.29%	-	-
Horiz. %	42.12%	84.02%	60.95%	55.98%	231.85%	105.29%	100.00%	-
EY	25.10	12.59	17.37	18.89	4.56	10.05	10.58	77.78%
YoY %	99.36%	-27.52%	-8.05%	314.25%	-54.63%	-5.01%	-	-
Horiz. %	237.24%	119.00%	164.18%	178.54%	43.10%	94.99%	100.00%	-
DY	4.00	4.46	0.00	6.53	3.13	3.97	0.00	-
YoY %	-10.31%	0.00%	0.00%	108.63%	-21.16%	0.00%	-	-
Horiz. %	100.76%	112.34%	0.00%	164.48%	78.84%	100.00%	-	-
P/NAPS	0.25	0.34	0.30	0.38	0.32	0.37	0.38	-24.33%
YoY %	-26.47%	13.33%	-21.05%	18.75%	-13.51%	-2.63%	-	-
Horiz. %	65.79%	89.47%	78.95%	100.00%	84.21%	97.37%	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