[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -57.98%

YoY- -60.08%

Quarter Report

Boustead Q1-Y2009.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	5,392,000	5,214,533	4,983,600	4,862,400	7,029,818	7,735,932	7,701,434	-21.10%
YoY %	3.40%	4.63%	2.49%	-30.83%	-9.13%	0.45%	-	-
Horiz. %	70.01%	67.71%	64.71%	63.14%	91.28%	100.45%	100.00%	-
PBT	501,600	391,466	336,200	344,400	678,902	877,988	899,590	-32.18%
YoY %	28.13%	16.44%	-2.38%	-49.27%	-22.68%	-2.40%	-	-
Horiz. %	55.76%	43.52%	37.37%	38.28%	75.47%	97.60%	100.00%	-
Tax	-83,200	-72,666	-75,000	-73,200	-11,228	-128,424	-135,886	-27.83%
YoY %	-14.50%	3.11%	-2.46%	-551.94%	91.26%	5.49%	-	-
Horiz. %	61.23%	53.48%	55.19%	53.87%	8.26%	94.51%	100.00%	-
NP	418,400	318,800	261,200	271,200	667,674	749,564	763,704	-32.97%
YoY %	31.24%	22.05%	-3.69%	-59.38%	-10.93%	-1.85%	-	-
Horiz. %	54.79%	41.74%	34.20%	35.51%	87.43%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	341,600	258,533	215,600	243,200	578,786	624,265	608,406	-31.86%
YoY %	32.13%	19.91%	-11.35%	-57.98%	-7.29%	2.61%	-	-
Horiz. %	56.15%	42.49%	35.44%	39.97%	95.13%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.59%	18.56%	22.31%	21.25%	1.65%	14.63%	15.11%	-
YoY %	-10.61%	-16.81%	4.99%	1,187.88%	-88.72%	-3.18%	-	-
Horiz. %	109.79%	122.83%	147.65%	140.64%	10.92%	96.82%	100.00%	-
Total Cost	4,973,600	4,895,733	4,722,400	4,591,200	6,362,144	6,986,368	6,937,730	-19.85%
YoY %	1.59%	3.67%	2.86%	-27.84%	-8.93%	0.70%	-	-
Horiz. %	71.69%	70.57%	68.07%	66.18%	91.70%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,053,423	2,715,174	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	12.42%
YoY %	12.46%	-7.54%	-1.10%	4.08%	2.98%	8.20%	-	-
Horiz. %	119.27%	106.05%	114.70%	115.98%	111.43%	108.20%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	199,926	155,279	130,222	130,231	191,460	147,910	125,807	36.06%
YoY %	28.75%	19.24%	-0.01%	-31.98%	29.44%	17.57%	-	-
Horiz. %	158.91%	123.43%	103.51%	103.52%	152.19%	117.57%	100.00%	-
Div Payout %	58.53%	60.06%	60.40%	53.55%	33.08%	23.69%	20.68%	-
YoY %	-2.55%	-0.56%	12.79%	61.88%	39.64%	14.56%	-	-
Horiz. %	283.03%	290.43%	292.07%	258.95%	159.96%	114.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	3,053,423	2,715,174	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	12.42%
YoY %	12.46%	-7.54%	-1.10%	4.08%	2.98%	8.20%	-	-
Horiz. %	119.27%	106.05%	114.70%	115.98%	111.43%	108.20%	100.00%	-
NOSH	727,005	665,483	651,111	651,156	638,202	633,900	629,038	10.10%
YoY %	9.24%	2.21%	-0.01%	2.03%	0.68%	0.77%	-	-
Horiz. %	115.57%	105.79%	103.51%	103.52%	101.46%	100.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.76%	6.11%	5.24%	5.58%	9.50%	9.69%	9.92%	-
YoY %	27.00%	16.60%	-6.09%	-41.26%	-1.96%	-2.32%	-	-
Horiz. %	78.23%	61.59%	52.82%	56.25%	95.77%	97.68%	100.00%	-
ROE	11.19%	9.52%	7.34%	8.19%	20.29%	22.54%	23.76%	-
YoY %	17.54%	29.70%	-10.38%	-59.64%	-9.98%	-5.13%	-	-
Horiz. %	47.10%	40.07%	30.89%	34.47%	85.40%	94.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	741.67	783.57	765.40	746.73	1,101.50	1,220.37	1,224.32	-28.34%
YoY %	-5.35%	2.37%	2.50%	-32.21%	-9.74%	-0.32%	-	-
Horiz. %	60.58%	64.00%	62.52%	60.99%	89.97%	99.68%	100.00%	-
EPS	46.99	38.85	33.10	37.36	90.69	98.48	96.72	-38.11%
YoY %	20.95%	17.37%	-11.40%	-58.80%	-7.91%	1.82%	-	-
Horiz. %	48.58%	40.17%	34.22%	38.63%	93.77%	101.82%	100.00%	-
DPS	27.50	23.33	20.00	20.00	30.00	23.33	20.00	23.58%
YoY %	17.87%	16.65%	0.00%	-33.33%	28.59%	16.65%	-	-
Horiz. %	137.50%	116.65%	100.00%	100.00%	150.00%	116.65%	100.00%	-
NAPS	4.20	4.08	4.51	4.56	4.47	4.37	4.07	2.11%
YoY %	2.94%	-9.53%	-1.10%	2.01%	2.29%	7.37%	-	-
Horiz. %	103.19%	100.25%	110.81%	112.04%	109.83%	107.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 651,156
RPS	266.01	257.25	245.86	239.88	346.81	381.64	379.94	-21.10%
YoY %	3.41%	4.63%	2.49%	-30.83%	-9.13%	0.45%	-	-
Horiz. %	70.01%	67.71%	64.71%	63.14%	91.28%	100.45%	100.00%	-
EPS	16.85	12.75	10.64	12.00	28.55	30.80	30.02	-31.88%
YoY %	32.16%	19.83%	-11.33%	-57.97%	-7.31%	2.60%	-	-
Horiz. %	56.13%	42.47%	35.44%	39.97%	95.10%	102.60%	100.00%	-
DPS	9.86	7.66	6.42	6.42	9.45	7.30	6.21	35.98%
YoY %	28.72%	19.31%	0.00%	-32.06%	29.45%	17.55%	-	-
Horiz. %	158.78%	123.35%	103.38%	103.38%	152.17%	117.55%	100.00%	-
NAPS	1.5064	1.3395	1.4487	1.4649	1.4074	1.3666	1.263	12.43%
YoY %	12.46%	-7.54%	-1.11%	4.09%	2.99%	8.20%	-	-
Horiz. %	119.27%	106.06%	114.70%	115.99%	111.43%	108.20%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.08	3.09	3.51	2.92	3.05	4.05	4.86	-
P/RPS	0.42	0.39	0.46	0.39	0.28	0.33	0.40	3.29%
YoY %	7.69%	-15.22%	17.95%	39.29%	-15.15%	-17.50%	-	-
Horiz. %	105.00%	97.50%	115.00%	97.50%	70.00%	82.50%	100.00%	-
P/EPS	6.55	7.95	10.60	7.82	3.36	4.11	5.02	19.34%
YoY %	-17.61%	-25.00%	35.55%	132.74%	-18.25%	-18.13%	-	-
Horiz. %	130.48%	158.37%	211.16%	155.78%	66.93%	81.87%	100.00%	-
EY	15.26	12.57	9.43	12.79	29.73	24.32	19.90	-16.18%
YoY %	21.40%	33.30%	-26.27%	-56.98%	22.25%	22.21%	-	-
Horiz. %	76.68%	63.17%	47.39%	64.27%	149.40%	122.21%	100.00%	-
DY	8.93	7.55	5.70	6.85	9.84	5.76	4.12	67.24%
YoY %	18.28%	32.46%	-16.79%	-30.39%	70.83%	39.81%	-	-
Horiz. %	216.75%	183.25%	138.35%	166.26%	238.83%	139.81%	100.00%	-
P/NAPS	0.73	0.76	0.78	0.64	0.68	0.93	1.19	-27.73%
YoY %	-3.95%	-2.56%	21.88%	-5.88%	-26.88%	-21.85%	-	-
Horiz. %	61.34%	63.87%	65.55%	53.78%	57.14%	78.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	-
Price	3.03	3.05	3.24	3.15	2.74	2.76	4.28	-
P/RPS	0.41	0.39	0.42	0.42	0.25	0.23	0.35	11.09%
YoY %	5.13%	-7.14%	0.00%	68.00%	8.70%	-34.29%	-	-
Horiz. %	117.14%	111.43%	120.00%	120.00%	71.43%	65.71%	100.00%	-
P/EPS	6.45	7.85	9.78	8.43	3.02	2.80	4.43	28.37%
YoY %	-17.83%	-19.73%	16.01%	179.14%	7.86%	-36.79%	-	-
Horiz. %	145.60%	177.20%	220.77%	190.29%	68.17%	63.21%	100.00%	-
EY	15.51	12.74	10.22	11.86	33.10	35.68	22.60	-22.14%
YoY %	21.74%	24.66%	-13.83%	-64.17%	-7.23%	57.88%	-	-
Horiz. %	68.63%	56.37%	45.22%	52.48%	146.46%	157.88%	100.00%	-
DY	9.08	7.65	6.17	6.35	10.95	8.45	4.67	55.59%
YoY %	18.69%	23.99%	-2.83%	-42.01%	29.59%	80.94%	-	-
Horiz. %	194.43%	163.81%	132.12%	135.97%	234.48%	180.94%	100.00%	-
P/NAPS	0.72	0.75	0.72	0.69	0.61	0.63	1.05	-22.18%
YoY %	-4.00%	4.17%	4.35%	13.11%	-3.17%	-40.00%	-	-
Horiz. %	68.57%	71.43%	68.57%	65.71%	58.10%	60.00%	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