[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

16-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 28.56%

YoY- 2.57%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,924,170	1,248,000	1,173,536	1,251,572	1,267,743	1,240,858	1,141,082	41.53%
YoY %	54.18%	6.35%	-6.24%	-1.28%	2.17%	8.74%	-	-
Horiz. %	168.63%	109.37%	102.84%	109.68%	111.10%	108.74%	100.00%	-
PBT	271,193	203,192	199,582	251,260	246,754	275,754	263,404	1.95%
YoY %	33.47%	1.81%	-20.57%	1.83%	-10.52%	4.69%	-	-
Horiz. %	102.96%	77.14%	75.77%	95.39%	93.68%	104.69%	100.00%	-
Tax	-40,746	-41,384	-37,992	-65,032	-127,594	-153,744	-148,974	-57.76%
YoY %	1.54%	-8.93%	41.58%	49.03%	17.01%	-3.20%	-	-
Horiz. %	27.35%	27.78%	25.50%	43.65%	85.65%	103.20%	100.00%	-
NP	230,447	161,808	161,590	186,228	119,160	122,010	114,430	59.26%
YoY %	42.42%	0.13%	-13.23%	56.28%	-2.34%	6.62%	-	-
Horiz. %	201.39%	141.40%	141.21%	162.74%	104.13%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,503	130,006	134,502	153,192	119,160	122,010	114,430	40.33%
YoY %	46.53%	-3.34%	-12.20%	28.56%	-2.34%	6.62%	-	-
Horiz. %	166.48%	113.61%	117.54%	133.87%	104.13%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.02%	20.37%	19.04%	25.88%	51.71%	55.75%	56.56%	-
YoY %	-26.26%	6.99%	-26.43%	-49.95%	-7.25%	-1.43%	-	-
Horiz. %	26.56%	36.01%	33.66%	45.76%	91.43%	98.57%	100.00%	-
Total Cost	1,693,723	1,086,192	1,011,946	1,065,344	1,148,583	1,118,848	1,026,652	39.49%
YoY %	55.93%	7.34%	-5.01%	-7.25%	2.66%	8.98%	-	-
Horiz. %	164.98%	105.80%	98.57%	103.77%	111.88%	108.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,706,259	1,557,979	1,803,443	1,781,437	1,770,604	1,761,711	1,704,276	0.07%
YoY %	9.52%	-13.61%	1.24%	0.61%	0.50%	3.37%	-	-
Horiz. %	100.12%	91.42%	105.82%	104.53%	103.89%	103.37%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	93,814	77,801	58,175	-	91,092	74,807	55,333	42.04%
YoY %	20.58%	33.74%	0.00%	-	21.77%	35.19%	-	-
Horiz. %	169.54%	140.61%	105.14%	-	164.63%	135.19%	100.00%	-
Div Payout %	49.25%	59.84%	43.25%	-	76.45%	61.31%	48.36%	-
YoY %	-17.70%	38.36%	0.00%	-	24.69%	26.78%	-	-
Horiz. %	101.84%	123.74%	89.43%	-	158.09%	126.78%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	1,706,259	1,557,979	1,803,443	1,781,437	1,770,604	1,761,711	1,704,276	0.07%
YoY %	9.52%	-13.61%	1.24%	0.61%	0.50%	3.37%	-	-
Horiz. %	100.12%	91.42%	105.82%	104.53%	103.89%	103.37%	100.00%	-
NOSH	586,343	583,512	581,756	580,272	569,326	561,054	553,336	3.92%
YoY %	0.49%	0.30%	0.26%	1.92%	1.47%	1.39%	-	-
Horiz. %	105.97%	105.45%	105.14%	104.87%	102.89%	101.39%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	11.98%	12.97%	13.77%	14.88%	9.40%	9.83%	10.03%	-
YoY %	-7.63%	-5.81%	-7.46%	58.30%	-4.37%	-1.99%	-	-
Horiz. %	119.44%	129.31%	137.29%	148.35%	93.72%	98.01%	100.00%	-
ROE	11.16%	8.34%	7.46%	8.60%	6.73%	6.93%	6.71%	-
YoY %	33.81%	11.80%	-13.26%	27.79%	-2.89%	3.28%	-	-
Horiz. %	166.32%	124.29%	111.18%	128.17%	100.30%	103.28%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	328.16	213.88	201.72	215.69	222.67	221.17	206.22	36.18%
YoY %	53.43%	6.03%	-6.48%	-3.13%	0.68%	7.25%	-	-
Horiz. %	159.13%	103.71%	97.82%	104.59%	107.98%	107.25%	100.00%	-
EPS	32.49	22.28	23.12	26.40	20.93	21.75	20.68	35.03%
YoY %	45.83%	-3.63%	-12.42%	26.13%	-3.77%	5.17%	-	-
Horiz. %	157.11%	107.74%	111.80%	127.66%	101.21%	105.17%	100.00%	-
DPS	16.00	13.33	10.00	0.00	16.00	13.33	10.00	36.68%
YoY %	20.03%	33.30%	0.00%	0.00%	20.03%	33.30%	-	-
Horiz. %	160.00%	133.30%	100.00%	0.00%	160.00%	133.30%	100.00%	-
NAPS	2.91	2.67	3.10	3.07	3.11	3.14	3.08	-3.70%
YoY %	8.99%	-13.87%	0.98%	-1.29%	-0.96%	1.95%	-	-
Horiz. %	94.48%	86.69%	100.65%	99.68%	100.97%	101.95%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 580,272
RPS	94.93	61.57	57.90	61.75	62.54	61.22	56.29	41.54%
YoY %	54.18%	6.34%	-6.23%	-1.26%	2.16%	8.76%	-	-
Horiz. %	168.64%	109.38%	102.86%	109.70%	111.10%	108.76%	100.00%	-
EPS	9.40	6.41	6.64	7.56	5.88	6.02	5.65	40.27%
YoY %	46.65%	-3.46%	-12.17%	28.57%	-2.33%	6.55%	-	-
Horiz. %	166.37%	113.45%	117.52%	133.81%	104.07%	106.55%	100.00%	-
DPS	4.63	3.84	2.87	0.00	4.49	3.69	2.73	42.07%
YoY %	20.57%	33.80%	0.00%	0.00%	21.68%	35.16%	-	-
Horiz. %	169.60%	140.66%	105.13%	0.00%	164.47%	135.16%	100.00%	-
NAPS	0.8418	0.7686	0.8897	0.8789	0.8735	0.8691	0.8408	0.07%
YoY %	9.52%	-13.61%	1.23%	0.62%	0.51%	3.37%	-	-
Horiz. %	100.12%	91.41%	105.82%	104.53%	103.89%	103.37%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.58	1.67	1.61	1.62	1.51	1.53	1.38	-
P/RPS	0.48	0.78	0.80	0.75	0.68	0.69	0.67	-19.88%
YoY %	-38.46%	-2.50%	6.67%	10.29%	-1.45%	2.99%	-	-
Horiz. %	71.64%	116.42%	119.40%	111.94%	101.49%	102.99%	100.00%	-
P/EPS	4.86	7.50	6.96	6.14	7.21	7.04	6.67	-18.98%
YoY %	-35.20%	7.76%	13.36%	-14.84%	2.41%	5.55%	-	-
Horiz. %	72.86%	112.44%	104.35%	92.05%	108.10%	105.55%	100.00%	-
EY	20.56	13.34	14.36	16.30	13.86	14.21	14.99	23.37%
YoY %	54.12%	-7.10%	-11.90%	17.60%	-2.46%	-5.20%	-	-
Horiz. %	137.16%	88.99%	95.80%	108.74%	92.46%	94.80%	100.00%	-
DY	10.13	7.98	6.21	0.00	10.60	8.71	7.25	24.90%
YoY %	26.94%	28.50%	0.00%	0.00%	21.70%	20.14%	-	-
Horiz. %	139.72%	110.07%	85.66%	0.00%	146.21%	120.14%	100.00%	-
P/NAPS	0.54	0.63	0.52	0.53	0.49	0.49	0.45	12.88%
YoY %	-14.29%	21.15%	-1.89%	8.16%	0.00%	8.89%	-	-
Horiz. %	120.00%	140.00%	115.56%	117.78%	108.89%	108.89%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	15/03/06	29/11/05	22/08/05	16/05/05	25/02/05	29/11/04	18/08/04	-
Price	1.75	1.65	1.69	1.60	1.57	1.52	1.35	-
P/RPS	0.53	0.77	0.84	0.74	0.71	0.69	0.65	-12.68%
YoY %	-31.17%	-8.33%	13.51%	4.23%	2.90%	6.15%	-	-
Horiz. %	81.54%	118.46%	129.23%	113.85%	109.23%	106.15%	100.00%	-
P/EPS	5.39	7.41	7.31	6.06	7.50	6.99	6.53	-11.97%
YoY %	-27.26%	1.37%	20.63%	-19.20%	7.30%	7.04%	-	-
Horiz. %	82.54%	113.48%	111.94%	92.80%	114.85%	107.04%	100.00%	-
EY	18.57	13.50	13.68	16.50	13.33	14.31	15.32	13.64%
YoY %	37.56%	-1.32%	-17.09%	23.78%	-6.85%	-6.59%	-	-
Horiz. %	121.21%	88.12%	89.30%	107.70%	87.01%	93.41%	100.00%	-
DY	9.14	8.08	5.92	0.00	10.19	8.77	7.41	14.97%
YoY %	13.12%	36.49%	0.00%	0.00%	16.19%	18.35%	-	-
Horiz. %	123.35%	109.04%	79.89%	0.00%	137.52%	118.35%	100.00%	-
P/NAPS	0.60	0.62	0.55	0.52	0.50	0.48	0.44	22.90%
YoY %	-3.23%	12.73%	5.77%	4.00%	4.17%	9.09%	-	-
Horiz. %	136.36%	140.91%	125.00%	118.18%	113.64%	109.09%	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