[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 162.42%

YoY- 119.57%

Quarter Report

Boustead Q2-Y2010 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	1,587,500	6,181,800	4,492,000	2,978,100	1,553,100	5,392,000	3,910,900	-45.20%
YoY %	-74.32%	37.62%	50.83%	91.75%	-71.20%	37.87%	-	-
Horiz. %	40.59%	158.07%	114.86%	76.15%	39.71%	137.87%	100.00%	-
PBT	168,200	726,200	474,200	320,500	134,600	501,600	293,600	-31.04%
YoY %	-76.84%	53.14%	47.96%	138.11%	-73.17%	70.84%	-	-
Horiz. %	57.29%	247.34%	161.51%	109.16%	45.84%	170.84%	100.00%	-
Tax	-33,700	-101,300	-84,000	-54,900	-30,400	-83,200	-54,500	-27.44%
YoY %	66.73%	-20.60%	-53.01%	-80.59%	63.46%	-52.66%	-	-
Horiz. %	61.83%	185.87%	154.13%	100.73%	55.78%	152.66%	100.00%	-
NP	134,500	624,900	390,200	265,600	104,200	418,400	239,100	-31.87%
YoY %	-78.48%	60.15%	46.91%	154.89%	-75.10%	74.99%	-	-
Horiz. %	56.25%	261.36%	163.20%	111.08%	43.58%	174.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,200	537,500	328,600	236,700	90,200	341,600	193,900	-30.58%
YoY %	-79.13%	63.57%	38.83%	162.42%	-73.59%	76.17%	-	-
Horiz. %	57.86%	277.20%	169.47%	122.07%	46.52%	176.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.04%	13.95%	17.71%	17.13%	22.59%	16.59%	18.56%	-
YoY %	43.66%	-21.23%	3.39%	-24.17%	36.17%	-10.61%	-	-
Horiz. %	107.97%	75.16%	95.42%	92.30%	121.71%	89.39%	100.00%	-
Total Cost	1,453,000	5,556,900	4,101,800	2,712,500	1,448,900	4,973,600	3,671,800	-46.13%
YoY %	-73.85%	35.47%	51.22%	87.21%	-70.87%	35.45%	-	-
Horiz. %	39.57%	151.34%	111.71%	73.87%	39.46%	135.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,222,782	4,207,253	4,059,670	4,036,455	3,950,297	3,053,423	2,715,174	34.27%
YoY %	0.37%	3.64%	0.58%	2.18%	29.37%	12.46%	-	-
Horiz. %	155.53%	154.95%	149.52%	148.66%	145.49%	112.46%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	75,238	364,628	251,979	139,508	46,256	199,926	116,459	-25.28%
YoY %	-79.37%	44.71%	80.62%	201.60%	-76.86%	71.67%	-	-
Horiz. %	64.60%	313.10%	216.37%	119.79%	39.72%	171.67%	100.00%	-
Div Payout %	67.06%	67.84%	76.68%	58.94%	51.28%	58.53%	60.06%	-
YoY %	-1.15%	-11.53%	30.10%	14.94%	-12.39%	-2.55%	-	-
Horiz. %	111.66%	112.95%	127.67%	98.14%	85.38%	97.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	4,222,782	4,207,253	4,059,670	4,036,455	3,950,297	3,053,423	2,715,174	34.27%
YoY %	0.37%	3.64%	0.58%	2.18%	29.37%	12.46%	-	-
Horiz. %	155.53%	154.95%	149.52%	148.66%	145.49%	112.46%	100.00%	-
NOSH	940,486	934,945	933,257	930,058	925,128	727,005	665,483	25.96%
YoY %	0.59%	0.18%	0.34%	0.53%	27.25%	9.24%	-	-
Horiz. %	141.32%	140.49%	140.24%	139.76%	139.02%	109.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	8.47%	10.11%	8.69%	8.92%	6.71%	7.76%	6.11%	-
YoY %	-16.22%	16.34%	-2.58%	32.94%	-13.53%	27.00%	-	-
Horiz. %	138.63%	165.47%	142.23%	145.99%	109.82%	127.00%	100.00%	-
ROE	2.66%	12.78%	8.09%	5.86%	2.28%	11.19%	7.14%	-
YoY %	-79.19%	57.97%	38.05%	157.02%	-79.62%	56.72%	-	-
Horiz. %	37.25%	178.99%	113.31%	82.07%	31.93%	156.72%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	168.80	661.19	481.32	320.21	167.88	741.67	587.68	-56.49%
YoY %	-74.47%	37.37%	50.31%	90.74%	-77.36%	26.20%	-	-
Horiz. %	28.72%	112.51%	81.90%	54.49%	28.57%	126.20%	100.00%	-
EPS	11.93	57.49	35.21	25.45	9.75	46.99	29.14	-44.89%
YoY %	-79.25%	63.28%	38.35%	161.03%	-79.25%	61.26%	-	-
Horiz. %	40.94%	197.29%	120.83%	87.34%	33.46%	161.26%	100.00%	-
DPS	8.00	39.00	27.00	15.00	5.00	27.50	17.50	-40.68%
YoY %	-79.49%	44.44%	80.00%	200.00%	-81.82%	57.14%	-	-
Horiz. %	45.71%	222.86%	154.29%	85.71%	28.57%	157.14%	100.00%	-
NAPS	4.49	4.50	4.35	4.34	4.27	4.20	4.08	6.59%
YoY %	-0.22%	3.45%	0.23%	1.64%	1.67%	2.94%	-	-
Horiz. %	110.05%	110.29%	106.62%	106.37%	104.66%	102.94%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 934,311
RPS	78.32	304.97	221.61	146.92	76.62	266.01	192.94	-45.20%
YoY %	-74.32%	37.62%	50.84%	91.75%	-71.20%	37.87%	-	-
Horiz. %	40.59%	158.06%	114.86%	76.15%	39.71%	137.87%	100.00%	-
EPS	5.54	26.52	16.21	11.68	4.45	16.85	9.57	-30.56%
YoY %	-79.11%	63.60%	38.78%	162.47%	-73.59%	76.07%	-	-
Horiz. %	57.89%	277.12%	169.38%	122.05%	46.50%	176.07%	100.00%	-
DPS	3.71	17.99	12.43	6.88	2.28	9.86	5.75	-25.35%
YoY %	-79.38%	44.73%	80.67%	201.75%	-76.88%	71.48%	-	-
Horiz. %	64.52%	312.87%	216.17%	119.65%	39.65%	171.48%	100.00%	-
NAPS	2.0833	2.0756	2.0028	1.9913	1.9488	1.5064	1.3395	34.27%
YoY %	0.37%	3.63%	0.58%	2.18%	29.37%	12.46%	-	-
Horiz. %	155.53%	154.95%	149.52%	148.66%	145.49%	112.46%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	5.22	4.79	4.38	3.52	3.13	3.08	3.09	-
P/RPS	3.09	0.72	0.91	1.10	1.86	0.42	0.53	224.28%
YoY %	329.17%	-20.88%	-17.27%	-40.86%	342.86%	-20.75%	-	-
Horiz. %	583.02%	135.85%	171.70%	207.55%	350.94%	79.25%	100.00%	-
P/EPS	43.76	8.33	12.44	13.83	32.10	6.55	10.61	157.40%
YoY %	425.33%	-33.04%	-10.05%	-56.92%	390.08%	-38.27%	-	-
Horiz. %	412.44%	78.51%	117.25%	130.35%	302.54%	61.73%	100.00%	-
EY	2.29	12.00	8.04	7.23	3.12	15.26	9.43	-61.10%
YoY %	-80.92%	49.25%	11.20%	131.73%	-79.55%	61.82%	-	-
Horiz. %	24.28%	127.25%	85.26%	76.67%	33.09%	161.82%	100.00%	-
DY	1.53	8.14	6.16	4.26	1.60	8.93	5.66	-58.22%
YoY %	-81.20%	32.14%	44.60%	166.25%	-82.08%	57.77%	-	-
Horiz. %	27.03%	143.82%	108.83%	75.27%	28.27%	157.77%	100.00%	-
P/NAPS	1.16	1.06	1.01	0.81	0.73	0.73	0.76	32.59%
YoY %	9.43%	4.95%	24.69%	10.96%	0.00%	-3.95%	-	-
Horiz. %	152.63%	139.47%	132.89%	106.58%	96.05%	96.05%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	25/02/11	29/11/10	23/08/10	31/05/10	25/02/10	23/11/09	-
Price	5.10	4.81	4.68	3.88	3.15	3.03	3.05	-
P/RPS	3.02	0.73	0.97	1.21	1.88	0.41	0.52	223.44%
YoY %	313.70%	-24.74%	-19.83%	-35.64%	358.54%	-21.15%	-	-
Horiz. %	580.77%	140.38%	186.54%	232.69%	361.54%	78.85%	100.00%	-
P/EPS	42.75	8.37	13.29	15.25	32.31	6.45	10.47	155.68%
YoY %	410.75%	-37.02%	-12.85%	-52.80%	400.93%	-38.40%	-	-
Horiz. %	408.31%	79.94%	126.93%	145.65%	308.60%	61.60%	100.00%	-
EY	2.34	11.95	7.52	6.56	3.10	15.51	9.55	-60.87%
YoY %	-80.42%	58.91%	14.63%	111.61%	-80.01%	62.41%	-	-
Horiz. %	24.50%	125.13%	78.74%	68.69%	32.46%	162.41%	100.00%	-
DY	1.57	8.11	5.77	3.87	1.59	9.08	5.74	-57.89%
YoY %	-80.64%	40.55%	49.10%	143.40%	-82.49%	58.19%	-	-
Horiz. %	27.35%	141.29%	100.52%	67.42%	27.70%	158.19%	100.00%	-
P/NAPS	1.14	1.07	1.08	0.89	0.74	0.72	0.75	32.23%
YoY %	6.54%	-0.93%	21.35%	20.27%	2.78%	-4.00%	-	-
Horiz. %	152.00%	142.67%	144.00%	118.67%	98.67%	96.00%	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