[BSTEAD] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 53.91%

YoY- 56.82%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	2,491,800	1,215,600	7,029,818	5,801,949	3,850,717	1,843,884	5,751,919	-42.77%
YoY %	104.99%	-82.71%	21.16%	50.67%	108.84%	-67.94%	-	-
Horiz. %	43.32%	21.13%	122.22%	100.87%	66.95%	32.06%	100.00%	-
PBT	168,100	86,100	678,902	658,491	449,795	233,537	828,814	-65.51%
YoY %	95.24%	-87.32%	3.10%	46.40%	92.60%	-71.82%	-	-
Horiz. %	20.28%	10.39%	81.91%	79.45%	54.27%	28.18%	100.00%	-
Tax	-37,500	-18,300	-11,228	-96,318	-67,943	-35,878	-174,278	-64.12%
YoY %	-104.92%	-62.99%	88.34%	-41.76%	-89.37%	79.41%	-	-
Horiz. %	21.52%	10.50%	6.44%	55.27%	38.99%	20.59%	100.00%	-
NP	130,600	67,800	667,674	562,173	381,852	197,659	654,536	-65.88%
YoY %	92.63%	-89.85%	18.77%	47.22%	93.19%	-69.80%	-	-
Horiz. %	19.95%	10.36%	102.01%	85.89%	58.34%	30.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,800	60,800	578,786	468,199	304,203	152,312	477,736	-62.96%
YoY %	77.30%	-89.50%	23.62%	53.91%	99.72%	-68.12%	-	-
Horiz. %	22.56%	12.73%	121.15%	98.00%	63.68%	31.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.31%	21.25%	1.65%	14.63%	15.11%	15.36%	21.03%	-
YoY %	4.99%	1,187.88%	-88.72%	-3.18%	-1.63%	-26.96%	-	-
Horiz. %	106.09%	101.05%	7.85%	69.57%	71.85%	73.04%	100.00%	-
Total Cost	2,361,200	1,147,800	6,362,144	5,239,776	3,468,865	1,646,225	5,097,383	-40.16%
YoY %	105.72%	-81.96%	21.42%	51.05%	110.72%	-67.70%	-	-
Horiz. %	46.32%	22.52%	124.81%	102.79%	68.05%	32.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	18.86%
YoY %	-1.10%	4.08%	2.98%	8.20%	1.74%	11.03%	-	-
Horiz. %	129.56%	131.00%	125.86%	122.22%	112.95%	111.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	65,111	32,557	191,460	110,932	62,903	31,456	181,326	-49.51%
YoY %	99.99%	-83.00%	72.59%	76.35%	99.97%	-82.65%	-	-
Horiz. %	35.91%	17.95%	105.59%	61.18%	34.69%	17.35%	100.00%	-
Div Payout %	60.40%	53.55%	33.08%	23.69%	20.68%	20.65%	37.96%	-
YoY %	12.79%	61.88%	39.64%	14.56%	0.15%	-45.60%	-	-
Horiz. %	159.11%	141.07%	87.14%	62.41%	54.48%	54.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,936,514	2,969,272	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	18.86%
YoY %	-1.10%	4.08%	2.98%	8.20%	1.74%	11.03%	-	-
Horiz. %	129.56%	131.00%	125.86%	122.22%	112.95%	111.03%	100.00%	-
NOSH	651,111	651,156	638,202	633,900	629,038	629,128	604,423	5.09%
YoY %	-0.01%	2.03%	0.68%	0.77%	-0.01%	4.09%	-	-
Horiz. %	107.72%	107.73%	105.59%	104.88%	104.07%	104.09%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.24%	5.58%	9.50%	9.69%	9.92%	10.72%	11.38%	-
YoY %	-6.09%	-41.26%	-1.96%	-2.32%	-7.46%	-5.80%	-	-
Horiz. %	46.05%	49.03%	83.48%	85.15%	87.17%	94.20%	100.00%	-
ROE	3.67%	2.05%	20.29%	16.90%	11.88%	6.05%	21.08%	-
YoY %	79.02%	-89.90%	20.06%	42.26%	96.36%	-71.30%	-	-
Horiz. %	17.41%	9.72%	96.25%	80.17%	56.36%	28.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	382.70	186.68	1,101.50	915.28	612.16	293.09	951.64	-45.54%
YoY %	105.00%	-83.05%	20.35%	49.52%	108.86%	-69.20%	-	-
Horiz. %	40.21%	19.62%	115.75%	96.18%	64.33%	30.80%	100.00%	-
EPS	16.55	9.34	90.69	73.86	48.36	24.21	79.04	-64.77%
YoY %	77.19%	-89.70%	22.79%	52.73%	99.75%	-69.37%	-	-
Horiz. %	20.94%	11.82%	114.74%	93.45%	61.18%	30.63%	100.00%	-
DPS	10.00	5.00	30.00	17.50	10.00	5.00	30.00	-51.95%
YoY %	100.00%	-83.33%	71.43%	75.00%	100.00%	-83.33%	-	-
Horiz. %	33.33%	16.67%	100.00%	58.33%	33.33%	16.67%	100.00%	-
NAPS	4.51	4.56	4.47	4.37	4.07	4.00	3.75	13.10%
YoY %	-1.10%	2.01%	2.29%	7.37%	1.75%	6.67%	-	-
Horiz. %	120.27%	121.60%	119.20%	116.53%	108.53%	106.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 643,626
RPS	122.93	59.97	346.81	286.23	189.97	90.97	283.77	-42.77%
YoY %	104.99%	-82.71%	21.16%	50.67%	108.83%	-67.94%	-	-
Horiz. %	43.32%	21.13%	122.22%	100.87%	66.95%	32.06%	100.00%	-
EPS	5.32	3.00	28.55	23.10	15.01	7.51	23.57	-62.96%
YoY %	77.33%	-89.49%	23.59%	53.90%	99.87%	-68.14%	-	-
Horiz. %	22.57%	12.73%	121.13%	98.01%	63.68%	31.86%	100.00%	-
DPS	3.21	1.61	9.45	5.47	3.10	1.55	8.95	-49.55%
YoY %	99.38%	-82.96%	72.76%	76.45%	100.00%	-82.68%	-	-
Horiz. %	35.87%	17.99%	105.59%	61.12%	34.64%	17.32%	100.00%	-
NAPS	1.4487	1.4649	1.4074	1.3666	1.263	1.2415	1.1182	18.86%
YoY %	-1.11%	4.09%	2.99%	8.20%	1.73%	11.03%	-	-
Horiz. %	129.56%	131.01%	125.86%	122.21%	112.95%	111.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.51	2.92	3.05	4.05	4.86	4.44	5.75	-
P/RPS	0.92	1.56	0.28	0.44	0.79	1.51	0.60	33.00%
YoY %	-41.03%	457.14%	-36.36%	-44.30%	-47.68%	151.67%	-	-
Horiz. %	153.33%	260.00%	46.67%	73.33%	131.67%	251.67%	100.00%	-
P/EPS	21.20	31.27	3.36	5.48	10.05	18.34	7.27	104.24%
YoY %	-32.20%	830.65%	-38.69%	-45.47%	-45.20%	152.27%	-	-
Horiz. %	291.61%	430.12%	46.22%	75.38%	138.24%	252.27%	100.00%	-
EY	4.72	3.20	29.73	18.24	9.95	5.45	13.75	-51.00%
YoY %	47.50%	-89.24%	62.99%	83.32%	82.57%	-60.36%	-	-
Horiz. %	34.33%	23.27%	216.22%	132.65%	72.36%	39.64%	100.00%	-
DY	2.85	1.71	9.84	4.32	2.06	1.13	5.22	-33.22%
YoY %	66.67%	-82.62%	127.78%	109.71%	82.30%	-78.35%	-	-
Horiz. %	54.60%	32.76%	188.51%	82.76%	39.46%	21.65%	100.00%	-
P/NAPS	0.78	0.64	0.68	0.93	1.19	1.11	1.53	-36.20%
YoY %	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-27.45%	-	-
Horiz. %	50.98%	41.83%	44.44%	60.78%	77.78%	72.55%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	-
Price	3.24	3.15	2.74	2.76	4.28	4.72	4.44	-
P/RPS	0.85	1.69	0.25	0.30	0.70	1.61	0.47	48.49%
YoY %	-49.70%	576.00%	-16.67%	-57.14%	-56.52%	242.55%	-	-
Horiz. %	180.85%	359.57%	53.19%	63.83%	148.94%	342.55%	100.00%	-
P/EPS	19.57	33.74	3.02	3.74	8.85	19.50	5.62	129.91%
YoY %	-42.00%	1,017.22%	-19.25%	-57.74%	-54.62%	246.98%	-	-
Horiz. %	348.22%	600.36%	53.74%	66.55%	157.47%	346.98%	100.00%	-
EY	5.11	2.96	33.10	26.76	11.30	5.13	17.80	-56.51%
YoY %	72.64%	-91.06%	23.69%	136.81%	120.27%	-71.18%	-	-
Horiz. %	28.71%	16.63%	185.96%	150.34%	63.48%	28.82%	100.00%	-
DY	3.09	1.59	10.95	6.34	2.34	1.06	6.76	-40.68%
YoY %	94.34%	-85.48%	72.71%	170.94%	120.75%	-84.32%	-	-
Horiz. %	45.71%	23.52%	161.98%	93.79%	34.62%	15.68%	100.00%	-
P/NAPS	0.72	0.69	0.61	0.63	1.05	1.18	1.18	-28.08%
YoY %	4.35%	13.11%	-3.17%	-40.00%	-11.02%	0.00%	-	-
Horiz. %	61.02%	58.47%	51.69%	53.39%	88.98%	100.00%	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