[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -68.12%

YoY- 140.3%

Quarter Report

Boustead Q1-Y2008 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	7,029,818	5,801,949	3,850,717	1,843,884	5,751,919	3,563,108	2,067,542	125.27%
YoY %	21.16%	50.67%	108.84%	-67.94%	61.43%	72.34%	-	-
Horiz. %	340.01%	280.62%	186.25%	89.18%	278.20%	172.34%	100.00%	-
PBT	678,902	658,491	449,795	233,537	828,814	502,497	213,988	115.15%
YoY %	3.10%	46.40%	92.60%	-71.82%	64.94%	134.82%	-	-
Horiz. %	317.26%	307.72%	210.20%	109.14%	387.32%	234.82%	100.00%	-
Tax	-11,228	-96,318	-67,943	-35,878	-174,278	-114,694	-35,779	-53.65%
YoY %	88.34%	-41.76%	-89.37%	79.41%	-51.95%	-220.56%	-	-
Horiz. %	31.38%	269.20%	189.90%	100.28%	487.10%	320.56%	100.00%	-
NP	667,674	562,173	381,852	197,659	654,536	387,803	178,209	140.26%
YoY %	18.77%	47.22%	93.19%	-69.80%	68.78%	117.61%	-	-
Horiz. %	374.66%	315.46%	214.27%	110.91%	367.29%	217.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	578,786	468,199	304,203	152,312	477,736	298,566	152,827	141.98%
YoY %	23.62%	53.91%	99.72%	-68.12%	60.01%	95.36%	-	-
Horiz. %	378.72%	306.36%	199.05%	99.66%	312.60%	195.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.65%	14.63%	15.11%	15.36%	21.03%	22.82%	16.72%	-
YoY %	-88.72%	-3.18%	-1.63%	-26.96%	-7.84%	36.48%	-	-
Horiz. %	9.87%	87.50%	90.37%	91.87%	125.78%	136.48%	100.00%	-
Total Cost	6,362,144	5,239,776	3,468,865	1,646,225	5,097,383	3,175,305	1,889,333	123.83%
YoY %	21.42%	51.05%	110.72%	-67.70%	60.53%	68.06%	-	-
Horiz. %	336.74%	277.33%	183.60%	87.13%	269.80%	168.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	1,794,827	2,034,501	25.14%
YoY %	2.98%	8.20%	1.74%	11.03%	26.28%	-11.78%	-	-
Horiz. %	140.22%	136.16%	125.84%	123.69%	111.41%	88.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	191,460	110,932	62,903	31,456	181,326	71,793	29,919	242.75%
YoY %	72.59%	76.35%	99.97%	-82.65%	152.57%	139.96%	-	-
Horiz. %	639.93%	370.77%	210.24%	105.14%	606.06%	239.96%	100.00%	-
Div Payout %	33.08%	23.69%	20.68%	20.65%	37.96%	24.05%	19.58%	-
YoY %	39.64%	14.56%	0.15%	-45.60%	57.84%	22.83%	-	-
Horiz. %	168.95%	120.99%	105.62%	105.46%	193.87%	122.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	2,852,765	2,770,145	2,560,186	2,516,513	2,266,586	1,794,827	2,034,501	25.14%
YoY %	2.98%	8.20%	1.74%	11.03%	26.28%	-11.78%	-	-
Horiz. %	140.22%	136.16%	125.84%	123.69%	111.41%	88.22%	100.00%	-
NOSH	638,202	633,900	629,038	629,128	604,423	598,275	598,382	4.36%
YoY %	0.68%	0.77%	-0.01%	4.09%	1.03%	-0.02%	-	-
Horiz. %	106.65%	105.94%	105.12%	105.14%	101.01%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	9.50%	9.69%	9.92%	10.72%	11.38%	10.88%	8.62%	-
YoY %	-1.96%	-2.32%	-7.46%	-5.80%	4.60%	26.22%	-	-
Horiz. %	110.21%	112.41%	115.08%	124.36%	132.02%	126.22%	100.00%	-
ROE	20.29%	16.90%	11.88%	6.05%	21.08%	16.63%	7.51%	-
YoY %	20.06%	42.26%	96.36%	-71.30%	26.76%	121.44%	-	-
Horiz. %	270.17%	225.03%	158.19%	80.56%	280.69%	221.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,101.50	915.28	612.16	293.09	951.64	595.56	345.52	115.84%
YoY %	20.35%	49.52%	108.86%	-69.20%	59.79%	72.37%	-	-
Horiz. %	318.79%	264.90%	177.17%	84.83%	275.42%	172.37%	100.00%	-
EPS	90.69	73.86	48.36	24.21	79.04	49.90	25.54	131.85%
YoY %	22.79%	52.73%	99.75%	-69.37%	58.40%	95.38%	-	-
Horiz. %	355.09%	289.19%	189.35%	94.79%	309.48%	195.38%	100.00%	-
DPS	30.00	17.50	10.00	5.00	30.00	12.00	5.00	228.40%
YoY %	71.43%	75.00%	100.00%	-83.33%	150.00%	140.00%	-	-
Horiz. %	600.00%	350.00%	200.00%	100.00%	600.00%	240.00%	100.00%	-
NAPS	4.47	4.37	4.07	4.00	3.75	3.00	3.40	19.91%
YoY %	2.29%	7.37%	1.75%	6.67%	25.00%	-11.76%	-	-
Horiz. %	131.47%	128.53%	119.71%	117.65%	110.29%	88.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 629,128
RPS	346.81	286.23	189.97	90.97	283.77	175.78	102.00	125.27%
YoY %	21.16%	50.67%	108.83%	-67.94%	61.43%	72.33%	-	-
Horiz. %	340.01%	280.62%	186.25%	89.19%	278.21%	172.33%	100.00%	-
EPS	28.55	23.10	15.01	7.51	23.57	14.73	7.54	141.95%
YoY %	23.59%	53.90%	99.87%	-68.14%	60.01%	95.36%	-	-
Horiz. %	378.65%	306.37%	199.07%	99.60%	312.60%	195.36%	100.00%	-
DPS	9.45	5.47	3.10	1.55	8.95	3.54	1.48	242.24%
YoY %	72.76%	76.45%	100.00%	-82.68%	152.82%	139.19%	-	-
Horiz. %	638.51%	369.59%	209.46%	104.73%	604.73%	239.19%	100.00%	-
NAPS	1.4074	1.3666	1.263	1.2415	1.1182	0.8855	1.0037	25.15%
YoY %	2.99%	8.20%	1.73%	11.03%	26.28%	-11.78%	-	-
Horiz. %	140.22%	136.16%	125.83%	123.69%	111.41%	88.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.05	4.05	4.86	4.44	5.75	4.38	2.69	-
P/RPS	0.28	0.44	0.79	1.51	0.60	0.74	0.78	-49.33%
YoY %	-36.36%	-44.30%	-47.68%	151.67%	-18.92%	-5.13%	-	-
Horiz. %	35.90%	56.41%	101.28%	193.59%	76.92%	94.87%	100.00%	-
P/EPS	3.36	5.48	10.05	18.34	7.27	8.78	10.53	-53.14%
YoY %	-38.69%	-45.47%	-45.20%	152.27%	-17.20%	-16.62%	-	-
Horiz. %	31.91%	52.04%	95.44%	174.17%	69.04%	83.38%	100.00%	-
EY	29.73	18.24	9.95	5.45	13.75	11.39	9.49	113.36%
YoY %	62.99%	83.32%	82.57%	-60.36%	20.72%	20.02%	-	-
Horiz. %	313.28%	192.20%	104.85%	57.43%	144.89%	120.02%	100.00%	-
DY	9.84	4.32	2.06	1.13	5.22	2.74	1.86	202.08%
YoY %	127.78%	109.71%	82.30%	-78.35%	90.51%	47.31%	-	-
Horiz. %	529.03%	232.26%	110.75%	60.75%	280.65%	147.31%	100.00%	-
P/NAPS	0.68	0.93	1.19	1.11	1.53	1.46	0.79	-9.47%
YoY %	-26.88%	-21.85%	7.21%	-27.45%	4.79%	84.81%	-	-
Horiz. %	86.08%	117.72%	150.63%	140.51%	193.67%	184.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	26/11/07	29/08/07	-
Price	2.74	2.76	4.28	4.72	4.44	5.26	4.35	-
P/RPS	0.25	0.30	0.70	1.61	0.47	0.88	1.26	-65.81%
YoY %	-16.67%	-57.14%	-56.52%	242.55%	-46.59%	-30.16%	-	-
Horiz. %	19.84%	23.81%	55.56%	127.78%	37.30%	69.84%	100.00%	-
P/EPS	3.02	3.74	8.85	19.50	5.62	10.54	17.03	-68.26%
YoY %	-19.25%	-57.74%	-54.62%	246.98%	-46.68%	-38.11%	-	-
Horiz. %	17.73%	21.96%	51.97%	114.50%	33.00%	61.89%	100.00%	-
EY	33.10	26.76	11.30	5.13	17.80	9.49	5.87	215.14%
YoY %	23.69%	136.81%	120.27%	-71.18%	87.57%	61.67%	-	-
Horiz. %	563.88%	455.88%	192.50%	87.39%	303.24%	161.67%	100.00%	-
DY	10.95	6.34	2.34	1.06	6.76	2.28	1.15	346.18%
YoY %	72.71%	170.94%	120.75%	-84.32%	196.49%	98.26%	-	-
Horiz. %	952.17%	551.30%	203.48%	92.17%	587.83%	198.26%	100.00%	-
P/NAPS	0.61	0.63	1.05	1.18	1.18	1.75	1.28	-38.85%
YoY %	-3.17%	-40.00%	-11.02%	0.00%	-32.57%	36.72%	-	-
Horiz. %	47.66%	49.22%	82.03%	92.19%	92.19%	136.72%	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