[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

31-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -73.59%

YoY- 48.36%

Quarter Report

Boustead Q1-Y2010.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	6,181,800	4,492,000	2,978,100	1,553,100	5,392,000	3,910,900	2,491,800	82.95%
YoY %	37.62%	50.83%	91.75%	-71.20%	37.87%	56.95%	-	-
Horiz. %	248.09%	180.27%	119.52%	62.33%	216.39%	156.95%	100.00%	-
PBT	726,200	474,200	320,500	134,600	501,600	293,600	168,100	164.54%
YoY %	53.14%	47.96%	138.11%	-73.17%	70.84%	74.66%	-	-
Horiz. %	432.00%	282.09%	190.66%	80.07%	298.39%	174.66%	100.00%	-
Tax	-101,300	-84,000	-54,900	-30,400	-83,200	-54,500	-37,500	93.61%
YoY %	-20.60%	-53.01%	-80.59%	63.46%	-52.66%	-45.33%	-	-
Horiz. %	270.13%	224.00%	146.40%	81.07%	221.87%	145.33%	100.00%	-
NP	624,900	390,200	265,600	104,200	418,400	239,100	130,600	183.14%
YoY %	60.15%	46.91%	154.89%	-75.10%	74.99%	83.08%	-	-
Horiz. %	478.48%	298.77%	203.37%	79.79%	320.37%	183.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	537,500	328,600	236,700	90,200	341,600	193,900	107,800	191.00%
YoY %	63.57%	38.83%	162.42%	-73.59%	76.17%	79.87%	-	-
Horiz. %	498.61%	304.82%	219.57%	83.67%	316.88%	179.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.95%	17.71%	17.13%	22.59%	16.59%	18.56%	22.31%	-
YoY %	-21.23%	3.39%	-24.17%	36.17%	-10.61%	-16.81%	-	-
Horiz. %	62.53%	79.38%	76.78%	101.26%	74.36%	83.19%	100.00%	-
Total Cost	5,556,900	4,101,800	2,712,500	1,448,900	4,973,600	3,671,800	2,361,200	76.65%
YoY %	35.47%	51.22%	87.21%	-70.87%	35.45%	55.51%	-	-
Horiz. %	235.34%	173.72%	114.88%	61.36%	210.64%	155.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,207,253	4,059,670	4,036,455	3,950,297	3,053,423	2,715,174	2,936,514	27.00%
YoY %	3.64%	0.58%	2.18%	29.37%	12.46%	-7.54%	-	-
Horiz. %	143.27%	138.25%	137.46%	134.52%	103.98%	92.46%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	364,628	251,979	139,508	46,256	199,926	116,459	65,111	214.36%
YoY %	44.71%	80.62%	201.60%	-76.86%	71.67%	78.86%	-	-
Horiz. %	560.01%	387.00%	214.26%	71.04%	307.05%	178.86%	100.00%	-
Div Payout %	67.84%	76.68%	58.94%	51.28%	58.53%	60.06%	60.40%	-
YoY %	-11.53%	30.10%	14.94%	-12.39%	-2.55%	-0.56%	-	-
Horiz. %	112.32%	126.95%	97.58%	84.90%	96.90%	99.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	4,207,253	4,059,670	4,036,455	3,950,297	3,053,423	2,715,174	2,936,514	27.00%
YoY %	3.64%	0.58%	2.18%	29.37%	12.46%	-7.54%	-	-
Horiz. %	143.27%	138.25%	137.46%	134.52%	103.98%	92.46%	100.00%	-
NOSH	934,945	933,257	930,058	925,128	727,005	665,483	651,111	27.19%
YoY %	0.18%	0.34%	0.53%	27.25%	9.24%	2.21%	-	-
Horiz. %	143.59%	143.33%	142.84%	142.08%	111.66%	102.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.11%	8.69%	8.92%	6.71%	7.76%	6.11%	5.24%	-
YoY %	16.34%	-2.58%	32.94%	-13.53%	27.00%	16.60%	-	-
Horiz. %	192.94%	165.84%	170.23%	128.05%	148.09%	116.60%	100.00%	-
ROE	12.78%	8.09%	5.86%	2.28%	11.19%	7.14%	3.67%	-
YoY %	57.97%	38.05%	157.02%	-79.62%	56.72%	94.55%	-	-
Horiz. %	348.23%	220.44%	159.67%	62.13%	304.90%	194.55%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	661.19	481.32	320.21	167.88	741.67	587.68	382.70	43.83%
YoY %	37.37%	50.31%	90.74%	-77.36%	26.20%	53.56%	-	-
Horiz. %	172.77%	125.77%	83.67%	43.87%	193.80%	153.56%	100.00%	-
EPS	57.49	35.21	25.45	9.75	46.99	29.14	16.55	128.84%
YoY %	63.28%	38.35%	161.03%	-79.25%	61.26%	76.07%	-	-
Horiz. %	347.37%	212.75%	153.78%	58.91%	283.93%	176.07%	100.00%	-
DPS	39.00	27.00	15.00	5.00	27.50	17.50	10.00	147.15%
YoY %	44.44%	80.00%	200.00%	-81.82%	57.14%	75.00%	-	-
Horiz. %	390.00%	270.00%	150.00%	50.00%	275.00%	175.00%	100.00%	-
NAPS	4.50	4.35	4.34	4.27	4.20	4.08	4.51	-0.14%
YoY %	3.45%	0.23%	1.64%	1.67%	2.94%	-9.53%	-	-
Horiz. %	99.78%	96.45%	96.23%	94.68%	93.13%	90.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 925,128
RPS	304.97	221.61	146.92	76.62	266.01	192.94	122.93	82.95%
YoY %	37.62%	50.84%	91.75%	-71.20%	37.87%	56.95%	-	-
Horiz. %	248.08%	180.27%	119.52%	62.33%	216.39%	156.95%	100.00%	-
EPS	26.52	16.21	11.68	4.45	16.85	9.57	5.32	190.96%
YoY %	63.60%	38.78%	162.47%	-73.59%	76.07%	79.89%	-	-
Horiz. %	498.50%	304.70%	219.55%	83.65%	316.73%	179.89%	100.00%	-
DPS	17.99	12.43	6.88	2.28	9.86	5.75	3.21	214.52%
YoY %	44.73%	80.67%	201.75%	-76.88%	71.48%	79.13%	-	-
Horiz. %	560.44%	387.23%	214.33%	71.03%	307.17%	179.13%	100.00%	-
NAPS	2.0756	2.0028	1.9913	1.9488	1.5064	1.3395	1.4487	27.00%
YoY %	3.63%	0.58%	2.18%	29.37%	12.46%	-7.54%	-	-
Horiz. %	143.27%	138.25%	137.45%	134.52%	103.98%	92.46%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	4.79	4.38	3.52	3.13	3.08	3.09	3.51	-
P/RPS	0.72	0.91	1.10	1.86	0.42	0.53	0.92	-15.03%
YoY %	-20.88%	-17.27%	-40.86%	342.86%	-20.75%	-42.39%	-	-
Horiz. %	78.26%	98.91%	119.57%	202.17%	45.65%	57.61%	100.00%	-
P/EPS	8.33	12.44	13.83	32.10	6.55	10.61	21.20	-46.26%
YoY %	-33.04%	-10.05%	-56.92%	390.08%	-38.27%	-49.95%	-	-
Horiz. %	39.29%	58.68%	65.24%	151.42%	30.90%	50.05%	100.00%	-
EY	12.00	8.04	7.23	3.12	15.26	9.43	4.72	85.96%
YoY %	49.25%	11.20%	131.73%	-79.55%	61.82%	99.79%	-	-
Horiz. %	254.24%	170.34%	153.18%	66.10%	323.31%	199.79%	100.00%	-
DY	8.14	6.16	4.26	1.60	8.93	5.66	2.85	100.91%
YoY %	32.14%	44.60%	166.25%	-82.08%	57.77%	98.60%	-	-
Horiz. %	285.61%	216.14%	149.47%	56.14%	313.33%	198.60%	100.00%	-
P/NAPS	1.06	1.01	0.81	0.73	0.73	0.76	0.78	22.62%
YoY %	4.95%	24.69%	10.96%	0.00%	-3.95%	-2.56%	-	-
Horiz. %	135.90%	129.49%	103.85%	93.59%	93.59%	97.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	29/11/10	23/08/10	31/05/10	25/02/10	23/11/09	21/08/09	-
Price	4.81	4.68	3.88	3.15	3.03	3.05	3.24	-
P/RPS	0.73	0.97	1.21	1.88	0.41	0.52	0.85	-9.62%
YoY %	-24.74%	-19.83%	-35.64%	358.54%	-21.15%	-38.82%	-	-
Horiz. %	85.88%	114.12%	142.35%	221.18%	48.24%	61.18%	100.00%	-
P/EPS	8.37	13.29	15.25	32.31	6.45	10.47	19.57	-43.14%
YoY %	-37.02%	-12.85%	-52.80%	400.93%	-38.40%	-46.50%	-	-
Horiz. %	42.77%	67.91%	77.93%	165.10%	32.96%	53.50%	100.00%	-
EY	11.95	7.52	6.56	3.10	15.51	9.55	5.11	75.91%
YoY %	58.91%	14.63%	111.61%	-80.01%	62.41%	86.89%	-	-
Horiz. %	233.86%	147.16%	128.38%	60.67%	303.52%	186.89%	100.00%	-
DY	8.11	5.77	3.87	1.59	9.08	5.74	3.09	89.93%
YoY %	40.55%	49.10%	143.40%	-82.49%	58.19%	85.76%	-	-
Horiz. %	262.46%	186.73%	125.24%	51.46%	293.85%	185.76%	100.00%	-
P/NAPS	1.07	1.08	0.89	0.74	0.72	0.75	0.72	30.13%
YoY %	-0.93%	21.35%	20.27%	2.78%	-4.00%	4.17%	-	-
Horiz. %	148.61%	150.00%	123.61%	102.78%	100.00%	104.17%	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