[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -7.29%

YoY- 21.15%

Quarter Report

Boustead Q4-Y2008 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	5,214,533	4,983,600	4,862,400	7,029,818	7,735,932	7,701,434	7,375,536	-20.62%
YoY %	4.63%	2.49%	-30.83%	-9.13%	0.45%	4.42%	-	-
Horiz. %	70.70%	67.57%	65.93%	95.31%	104.89%	104.42%	100.00%	-
PBT	391,466	336,200	344,400	678,902	877,988	899,590	934,148	-43.97%
YoY %	16.44%	-2.38%	-49.27%	-22.68%	-2.40%	-3.70%	-	-
Horiz. %	41.91%	35.99%	36.87%	72.68%	93.99%	96.30%	100.00%	-
Tax	-72,666	-75,000	-73,200	-11,228	-128,424	-135,886	-143,512	-36.44%
YoY %	3.11%	-2.46%	-551.94%	91.26%	5.49%	5.31%	-	-
Horiz. %	50.63%	52.26%	51.01%	7.82%	89.49%	94.69%	100.00%	-
NP	318,800	261,200	271,200	667,674	749,564	763,704	790,636	-45.39%
YoY %	22.05%	-3.69%	-59.38%	-10.93%	-1.85%	-3.41%	-	-
Horiz. %	40.32%	33.04%	34.30%	84.45%	94.81%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	258,533	215,600	243,200	578,786	624,265	608,406	609,248	-43.50%
YoY %	19.91%	-11.35%	-57.98%	-7.29%	2.61%	-0.14%	-	-
Horiz. %	42.43%	35.39%	39.92%	95.00%	102.46%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.56%	22.31%	21.25%	1.65%	14.63%	15.11%	15.36%	-
YoY %	-16.81%	4.99%	1,187.88%	-88.72%	-3.18%	-1.63%	-	-
Horiz. %	120.83%	145.25%	138.35%	10.74%	95.25%	98.37%	100.00%	-
Total Cost	4,895,733	4,722,400	4,591,200	6,362,144	6,986,368	6,937,730	6,584,900	-17.91%
YoY %	3.67%	2.86%	-27.84%	-8.93%	0.70%	5.36%	-	-
Horiz. %	74.35%	71.72%	69.72%	96.62%	106.10%	105.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,715,174	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	5.19%
YoY %	-7.54%	-1.10%	4.08%	2.98%	8.20%	1.74%	-	-
Horiz. %	107.89%	116.69%	117.99%	113.36%	110.08%	101.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	155,279	130,222	130,231	191,460	147,910	125,807	125,825	15.03%
YoY %	19.24%	-0.01%	-31.98%	29.44%	17.57%	-0.01%	-	-
Horiz. %	123.41%	103.49%	103.50%	152.16%	117.55%	99.99%	100.00%	-
Div Payout %	60.06%	60.40%	53.55%	33.08%	23.69%	20.68%	20.65%	-
YoY %	-0.56%	12.79%	61.88%	39.64%	14.56%	0.15%	-	-
Horiz. %	290.85%	292.49%	259.32%	160.19%	114.72%	100.15%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,715,174	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	5.19%
YoY %	-7.54%	-1.10%	4.08%	2.98%	8.20%	1.74%	-	-
Horiz. %	107.89%	116.69%	117.99%	113.36%	110.08%	101.74%	100.00%	-
NOSH	665,483	651,111	651,156	638,202	633,900	629,038	629,128	3.81%
YoY %	2.21%	-0.01%	2.03%	0.68%	0.77%	-0.01%	-	-
Horiz. %	105.78%	103.49%	103.50%	101.44%	100.76%	99.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	6.11%	5.24%	5.58%	9.50%	9.69%	9.92%	10.72%	-
YoY %	16.60%	-6.09%	-41.26%	-1.96%	-2.32%	-7.46%	-	-
Horiz. %	57.00%	48.88%	52.05%	88.62%	90.39%	92.54%	100.00%	-
ROE	9.52%	7.34%	8.19%	20.29%	22.54%	23.76%	24.21%	-
YoY %	29.70%	-10.38%	-59.64%	-9.98%	-5.13%	-1.86%	-	-
Horiz. %	39.32%	30.32%	33.83%	83.81%	93.10%	98.14%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	783.57	765.40	746.73	1,101.50	1,220.37	1,224.32	1,172.34	-23.53%
YoY %	2.37%	2.50%	-32.21%	-9.74%	-0.32%	4.43%	-	-
Horiz. %	66.84%	65.29%	63.70%	93.96%	104.10%	104.43%	100.00%	-
EPS	38.85	33.10	37.36	90.69	98.48	96.72	96.84	-45.57%
YoY %	17.37%	-11.40%	-58.80%	-7.91%	1.82%	-0.12%	-	-
Horiz. %	40.12%	34.18%	38.58%	93.65%	101.69%	99.88%	100.00%	-
DPS	23.33	20.00	20.00	30.00	23.33	20.00	20.00	10.80%
YoY %	16.65%	0.00%	-33.33%	28.59%	16.65%	0.00%	-	-
Horiz. %	116.65%	100.00%	100.00%	150.00%	116.65%	100.00%	100.00%	-
NAPS	4.08	4.51	4.56	4.47	4.37	4.07	4.00	1.32%
YoY %	-9.53%	-1.10%	2.01%	2.29%	7.37%	1.75%	-	-
Horiz. %	102.00%	112.75%	114.00%	111.75%	109.25%	101.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 650,894
RPS	257.25	245.86	239.88	346.81	381.64	379.94	363.86	-20.62%
YoY %	4.63%	2.49%	-30.83%	-9.13%	0.45%	4.42%	-	-
Horiz. %	70.70%	67.57%	65.93%	95.31%	104.89%	104.42%	100.00%	-
EPS	12.75	10.64	12.00	28.55	30.80	30.02	30.06	-43.51%
YoY %	19.83%	-11.33%	-57.97%	-7.31%	2.60%	-0.13%	-	-
Horiz. %	42.42%	35.40%	39.92%	94.98%	102.46%	99.87%	100.00%	-
DPS	7.66	6.42	6.42	9.45	7.30	6.21	6.21	15.00%
YoY %	19.31%	0.00%	-32.06%	29.45%	17.55%	0.00%	-	-
Horiz. %	123.35%	103.38%	103.38%	152.17%	117.55%	100.00%	100.00%	-
NAPS	1.3395	1.4487	1.4649	1.4074	1.3666	1.263	1.2415	5.19%
YoY %	-7.54%	-1.11%	4.09%	2.99%	8.20%	1.73%	-	-
Horiz. %	107.89%	116.69%	117.99%	113.36%	110.08%	101.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.09	3.51	2.92	3.05	4.05	4.86	4.44	-
P/RPS	0.39	0.46	0.39	0.28	0.33	0.40	0.38	1.74%
YoY %	-15.22%	17.95%	39.29%	-15.15%	-17.50%	5.26%	-	-
Horiz. %	102.63%	121.05%	102.63%	73.68%	86.84%	105.26%	100.00%	-
P/EPS	7.95	10.60	7.82	3.36	4.11	5.02	4.58	44.38%
YoY %	-25.00%	35.55%	132.74%	-18.25%	-18.13%	9.61%	-	-
Horiz. %	173.58%	231.44%	170.74%	73.36%	89.74%	109.61%	100.00%	-
EY	12.57	9.43	12.79	29.73	24.32	19.90	21.81	-30.72%
YoY %	33.30%	-26.27%	-56.98%	22.25%	22.21%	-8.76%	-	-
Horiz. %	57.63%	43.24%	58.64%	136.31%	111.51%	91.24%	100.00%	-
DY	7.55	5.70	6.85	9.84	5.76	4.12	4.50	41.15%
YoY %	32.46%	-16.79%	-30.39%	70.83%	39.81%	-8.44%	-	-
Horiz. %	167.78%	126.67%	152.22%	218.67%	128.00%	91.56%	100.00%	-
P/NAPS	0.76	0.78	0.64	0.68	0.93	1.19	1.11	-22.29%
YoY %	-2.56%	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-	-
Horiz. %	68.47%	70.27%	57.66%	61.26%	83.78%	107.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	-
Price	3.05	3.24	3.15	2.74	2.76	4.28	4.72	-
P/RPS	0.39	0.42	0.42	0.25	0.23	0.35	0.40	-1.67%
YoY %	-7.14%	0.00%	68.00%	8.70%	-34.29%	-12.50%	-	-
Horiz. %	97.50%	105.00%	105.00%	62.50%	57.50%	87.50%	100.00%	-
P/EPS	7.85	9.78	8.43	3.02	2.80	4.43	4.87	37.43%
YoY %	-19.73%	16.01%	179.14%	7.86%	-36.79%	-9.03%	-	-
Horiz. %	161.19%	200.82%	173.10%	62.01%	57.49%	90.97%	100.00%	-
EY	12.74	10.22	11.86	33.10	35.68	22.60	20.52	-27.20%
YoY %	24.66%	-13.83%	-64.17%	-7.23%	57.88%	10.14%	-	-
Horiz. %	62.09%	49.81%	57.80%	161.31%	173.88%	110.14%	100.00%	-
DY	7.65	6.17	6.35	10.95	8.45	4.67	4.24	48.15%
YoY %	23.99%	-2.83%	-42.01%	29.59%	80.94%	10.14%	-	-
Horiz. %	180.42%	145.52%	149.76%	258.25%	199.29%	110.14%	100.00%	-
P/NAPS	0.75	0.72	0.69	0.61	0.63	1.05	1.18	-26.05%
YoY %	4.17%	4.35%	13.11%	-3.17%	-40.00%	-11.02%	-	-
Horiz. %	63.56%	61.02%	58.47%	51.69%	53.39%	88.98%	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