[BSTEAD] QoQ Cumulative 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- -89.5%

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
Cumulative Result
Revenue	5,392,000	3,910,900	2,491,800	1,215,600	7,029,818	5,801,949	3,850,717	25.08%
YoY %	37.87%	56.95%	104.99%	-82.71%	21.16%	50.67%	-	-
Horiz. %	140.03%	101.56%	64.71%	31.57%	182.56%	150.67%	100.00%	-
PBT	501,600	293,600	168,100	86,100	678,902	658,491	449,795	7.51%
YoY %	70.84%	74.66%	95.24%	-87.32%	3.10%	46.40%	-	-
Horiz. %	111.52%	65.27%	37.37%	19.14%	150.94%	146.40%	100.00%	-
Tax	-83,200	-54,500	-37,500	-18,300	-11,228	-96,318	-67,943	14.41%
YoY %	-52.66%	-45.33%	-104.92%	-62.99%	88.34%	-41.76%	-	-
Horiz. %	122.46%	80.21%	55.19%	26.93%	16.53%	141.76%	100.00%	-
NP	418,400	239,100	130,600	67,800	667,674	562,173	381,852	6.26%
YoY %	74.99%	83.08%	92.63%	-89.85%	18.77%	47.22%	-	-
Horiz. %	109.57%	62.62%	34.20%	17.76%	174.85%	147.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	341,600	193,900	107,800	60,800	578,786	468,199	304,203	8.01%
YoY %	76.17%	79.87%	77.30%	-89.50%	23.62%	53.91%	-	-
Horiz. %	112.29%	63.74%	35.44%	19.99%	190.26%	153.91%	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	3,671,800	2,361,200	1,147,800	6,362,144	5,239,776	3,468,865	27.06%
YoY %	35.45%	55.51%	105.72%	-81.96%	21.42%	51.05%	-	-
Horiz. %	143.38%	105.85%	68.07%	33.09%	183.41%	151.05%	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	116,459	65,111	32,557	191,460	110,932	62,903	115.71%
YoY %	71.67%	78.86%	99.99%	-83.00%	72.59%	76.35%	-	-
Horiz. %	317.83%	185.14%	103.51%	51.76%	304.37%	176.35%	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%	7.14%	3.67%	2.05%	20.29%	16.90%	11.88%	-
YoY %	56.72%	94.55%	79.02%	-89.90%	20.06%	42.26%	-	-
Horiz. %	94.19%	60.10%	30.89%	17.26%	170.79%	142.26%	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	587.68	382.70	186.68	1,101.50	915.28	612.16	13.60%
YoY %	26.20%	53.56%	105.00%	-83.05%	20.35%	49.52%	-	-
Horiz. %	121.16%	96.00%	62.52%	30.50%	179.94%	149.52%	100.00%	-
EPS	46.99	29.14	16.55	9.34	90.69	73.86	48.36	-1.89%
YoY %	61.26%	76.07%	77.19%	-89.70%	22.79%	52.73%	-	-
Horiz. %	97.17%	60.26%	34.22%	19.31%	187.53%	152.73%	100.00%	-
DPS	27.50	17.50	10.00	5.00	30.00	17.50	10.00	95.92%
YoY %	57.14%	75.00%	100.00%	-83.33%	71.43%	75.00%	-	-
Horiz. %	275.00%	175.00%	100.00%	50.00%	300.00%	175.00%	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	192.94	122.93	59.97	346.81	286.23	189.97	25.08%
YoY %	37.87%	56.95%	104.99%	-82.71%	21.16%	50.67%	-	-
Horiz. %	140.03%	101.56%	64.71%	31.57%	182.56%	150.67%	100.00%	-
EPS	16.85	9.57	5.32	3.00	28.55	23.10	15.01	7.99%
YoY %	76.07%	79.89%	77.33%	-89.49%	23.59%	53.90%	-	-
Horiz. %	112.26%	63.76%	35.44%	19.99%	190.21%	153.90%	100.00%	-
DPS	9.86	5.75	3.21	1.61	9.45	5.47	3.10	115.82%
YoY %	71.48%	79.13%	99.38%	-82.96%	72.76%	76.45%	-	-
Horiz. %	318.06%	185.48%	103.55%	51.94%	304.84%	176.45%	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	0.53	0.92	1.56	0.28	0.44	0.79	-34.29%
YoY %	-20.75%	-42.39%	-41.03%	457.14%	-36.36%	-44.30%	-	-
Horiz. %	53.16%	67.09%	116.46%	197.47%	35.44%	55.70%	100.00%	-
P/EPS	6.55	10.61	21.20	31.27	3.36	5.48	10.05	-24.77%
YoY %	-38.27%	-49.95%	-32.20%	830.65%	-38.69%	-45.47%	-	-
Horiz. %	65.17%	105.57%	210.95%	311.14%	33.43%	54.53%	100.00%	-
EY	15.26	9.43	4.72	3.20	29.73	18.24	9.95	32.88%
YoY %	61.82%	99.79%	47.50%	-89.24%	62.99%	83.32%	-	-
Horiz. %	153.37%	94.77%	47.44%	32.16%	298.79%	183.32%	100.00%	-
DY	8.93	5.66	2.85	1.71	9.84	4.32	2.06	165.15%
YoY %	57.77%	98.60%	66.67%	-82.62%	127.78%	109.71%	-	-
Horiz. %	433.50%	274.76%	138.35%	83.01%	477.67%	209.71%	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	0.52	0.85	1.69	0.25	0.30	0.70	-29.92%
YoY %	-21.15%	-38.82%	-49.70%	576.00%	-16.67%	-57.14%	-	-
Horiz. %	58.57%	74.29%	121.43%	241.43%	35.71%	42.86%	100.00%	-
P/EPS	6.45	10.47	19.57	33.74	3.02	3.74	8.85	-18.96%
YoY %	-38.40%	-46.50%	-42.00%	1,017.22%	-19.25%	-57.74%	-	-
Horiz. %	72.88%	118.31%	221.13%	381.24%	34.12%	42.26%	100.00%	-
EY	15.51	9.55	5.11	2.96	33.10	26.76	11.30	23.43%
YoY %	62.41%	86.89%	72.64%	-91.06%	23.69%	136.81%	-	-
Horiz. %	137.26%	84.51%	45.22%	26.19%	292.92%	236.81%	100.00%	-
DY	9.08	5.74	3.09	1.59	10.95	6.34	2.34	146.32%
YoY %	58.19%	85.76%	94.34%	-85.48%	72.71%	170.94%	-	-
Horiz. %	388.03%	245.30%	132.05%	67.95%	467.95%	270.94%	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