[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1] | Financial Results | I3investor

[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

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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

RHB Investment Research Reports

Technology, Property, and Construction - Penang- Silicon Hub of ASEAN

3

CEO Morning Brief

Market Cap of Top 100 Bursa Companies Up RM175b Year to Date, More Upside Expected

4

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

5

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

6

Initial Public Offering (IPO)

IPO - Kawan Renergy Berhad (Part 1)

7

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

8

save malaysia!

CTOS rises to near two-month high; analysts see stronger quarters ahead

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

307

3

HONG LEONG INDUSTRIES BHD

305

4

MALAYSIAN PACIFIC INDUSTRIES

304

5

MY E.G. SERVICES BHD

302

6

VSTECS BERHAD

254

7

YTL POWER INTERNATIONAL BHD

237

8

PUBLIC BANK BHD

195

9

DAGANG NEXCHANGE BERHAD

178

10

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....