[BSTEAD] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -22.86%

YoY- -69.12%

Quarter Report

Boustead Q2-Y2009 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Quarter Result
Revenue	1,553,100	1,481,100	1,419,100	1,276,200	1,215,600	1,227,869	1,951,232	-14.12%
YoY %	4.86%	4.37%	11.20%	4.99%	-1.00%	-37.07%	-	-
Horiz. %	79.60%	75.91%	72.73%	65.40%	62.30%	62.93%	100.00%	-
PBT	134,600	208,000	125,500	82,000	86,100	20,411	208,696	-25.37%
YoY %	-35.29%	65.74%	53.05%	-4.76%	321.83%	-90.22%	-	-
Horiz. %	64.50%	99.67%	60.14%	39.29%	41.26%	9.78%	100.00%	-
Tax	-30,400	-28,700	-17,000	-19,200	-18,300	85,090	-28,375	4.70%
YoY %	-5.92%	-68.82%	11.46%	-4.92%	-121.51%	399.88%	-	-
Horiz. %	107.14%	101.15%	59.91%	67.67%	64.49%	-299.88%	100.00%	-
NP	104,200	179,300	108,500	62,800	67,800	105,501	180,321	-30.64%
YoY %	-41.89%	65.25%	72.77%	-7.37%	-35.74%	-41.49%	-	-
Horiz. %	57.79%	99.43%	60.17%	34.83%	37.60%	58.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,200	147,700	86,200	46,900	60,800	110,587	163,996	-32.89%
YoY %	-38.93%	71.35%	83.80%	-22.86%	-45.02%	-32.57%	-	-
Horiz. %	55.00%	90.06%	52.56%	28.60%	37.07%	67.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.59%	13.80%	13.55%	23.41%	21.25%	-416.88%	13.60%	-
YoY %	63.70%	1.85%	-42.12%	10.16%	105.10%	-3,165.29%	-	-
Horiz. %	166.10%	101.47%	99.63%	172.13%	156.25%	-3,065.29%	100.00%	-
Total Cost	1,448,900	1,301,800	1,310,600	1,213,400	1,147,800	1,122,368	1,770,911	-12.53%
YoY %	11.30%	-0.67%	8.01%	5.72%	2.27%	-36.62%	-	-
Horiz. %	81.82%	73.51%	74.01%	68.52%	64.81%	63.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,950,297	3,829,207	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	25.43%
YoY %	3.16%	35.18%	-3.52%	-1.11%	2.05%	3.44%	-	-
Horiz. %	140.45%	136.14%	100.71%	104.39%	105.57%	103.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	46,256	91,171	52,072	32,552	32,557	81,361	48,271	-2.80%
YoY %	-49.26%	75.09%	59.97%	-0.02%	-59.98%	68.55%	-	-
Horiz. %	95.83%	188.87%	107.87%	67.44%	67.45%	168.55%	100.00%	-
Div Payout %	51.28%	61.73%	60.41%	69.41%	53.55%	73.57%	29.43%	-
YoY %	-16.93%	2.19%	-12.97%	29.62%	-27.21%	149.98%	-	-
Horiz. %	174.24%	209.75%	205.27%	235.85%	181.96%	249.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	3,950,297	3,829,207	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	25.43%
YoY %	3.16%	35.18%	-3.52%	-1.11%	2.05%	3.44%	-	-
Horiz. %	140.45%	136.14%	100.71%	104.39%	105.57%	103.44%	100.00%	-
NOSH	925,128	911,716	694,302	651,054	651,156	650,894	643,626	27.39%
YoY %	1.47%	31.31%	6.64%	-0.02%	0.04%	1.13%	-	-
Horiz. %	143.74%	141.65%	107.87%	101.15%	101.17%	101.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	6.71%	12.11%	7.65%	4.92%	5.58%	8.59%	9.24%	-
YoY %	-44.59%	58.30%	55.49%	-11.83%	-35.04%	-7.03%	-	-
Horiz. %	72.62%	131.06%	82.79%	53.25%	60.39%	92.97%	100.00%	-
ROE	2.28%	3.86%	3.04%	1.60%	2.05%	3.80%	5.83%	-
YoY %	-40.93%	26.97%	90.00%	-21.95%	-46.05%	-34.82%	-	-
Horiz. %	39.11%	66.21%	52.14%	27.44%	35.16%	65.18%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	167.88	162.45	204.39	196.02	186.68	188.64	303.16	-32.58%
YoY %	3.34%	-20.52%	4.27%	5.00%	-1.04%	-37.78%	-	-
Horiz. %	55.38%	53.59%	67.42%	64.66%	61.58%	62.22%	100.00%	-
EPS	9.75	16.20	12.41	7.21	9.34	16.99	25.48	-47.32%
YoY %	-39.81%	30.54%	72.12%	-22.81%	-45.03%	-33.32%	-	-
Horiz. %	38.27%	63.58%	48.70%	28.30%	36.66%	66.68%	100.00%	-
DPS	5.00	10.00	7.50	5.00	5.00	12.50	7.50	-23.70%
YoY %	-50.00%	33.33%	50.00%	0.00%	-60.00%	66.67%	-	-
Horiz. %	66.67%	133.33%	100.00%	66.67%	66.67%	166.67%	100.00%	-
NAPS	4.27	4.20	4.08	4.51	4.56	4.47	4.37	-1.53%
YoY %	1.67%	2.94%	-9.53%	-1.10%	2.01%	2.29%	-	-
Horiz. %	97.71%	96.11%	93.36%	103.20%	104.35%	102.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 651,054
RPS	76.62	73.07	70.01	62.96	59.97	60.58	96.26	-14.12%
YoY %	4.86%	4.37%	11.20%	4.99%	-1.01%	-37.07%	-	-
Horiz. %	79.60%	75.91%	72.73%	65.41%	62.30%	62.93%	100.00%	-
EPS	4.45	7.29	4.25	2.31	3.00	5.46	8.09	-32.89%
YoY %	-38.96%	71.53%	83.98%	-23.00%	-45.05%	-32.51%	-	-
Horiz. %	55.01%	90.11%	52.53%	28.55%	37.08%	67.49%	100.00%	-
DPS	2.28	4.50	2.57	1.61	1.61	4.01	2.38	-2.82%
YoY %	-49.33%	75.10%	59.63%	0.00%	-59.85%	68.49%	-	-
Horiz. %	95.80%	189.08%	107.98%	67.65%	67.65%	168.49%	100.00%	-
NAPS	1.9488	1.8891	1.3975	1.4486	1.4649	1.4354	1.3876	25.43%
YoY %	3.16%	35.18%	-3.53%	-1.11%	2.06%	3.44%	-	-
Horiz. %	140.44%	136.14%	100.71%	104.40%	105.57%	103.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.13	3.08	3.09	3.51	2.92	3.05	4.05	-
P/RPS	1.86	1.90	1.51	1.79	1.56	1.62	1.34	24.45%
YoY %	-2.11%	25.83%	-15.64%	14.74%	-3.70%	20.90%	-	-
Horiz. %	138.81%	141.79%	112.69%	133.58%	116.42%	120.90%	100.00%	-
P/EPS	32.10	19.01	24.89	48.72	31.27	17.95	15.89	59.87%
YoY %	68.86%	-23.62%	-48.91%	55.80%	74.21%	12.96%	-	-
Horiz. %	202.01%	119.63%	156.64%	306.61%	196.79%	112.96%	100.00%	-
EY	3.12	5.26	4.02	2.05	3.20	5.57	6.29	-37.36%
YoY %	-40.68%	30.85%	96.10%	-35.94%	-42.55%	-11.45%	-	-
Horiz. %	49.60%	83.62%	63.91%	32.59%	50.87%	88.55%	100.00%	-
DY	1.60	3.25	2.43	1.42	1.71	4.10	1.85	-9.23%
YoY %	-50.77%	33.74%	71.13%	-16.96%	-58.29%	121.62%	-	-
Horiz. %	86.49%	175.68%	131.35%	76.76%	92.43%	221.62%	100.00%	-
P/NAPS	0.73	0.73	0.76	0.78	0.64	0.68	0.93	-14.91%
YoY %	0.00%	-3.95%	-2.56%	21.88%	-5.88%	-26.88%	-	-
Horiz. %	78.49%	78.49%	81.72%	83.87%	68.82%	73.12%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	25/02/10	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	-
Price	3.15	3.03	3.05	3.24	3.15	2.74	2.76	-
P/RPS	1.88	1.87	1.49	1.65	1.69	1.45	0.91	62.28%
YoY %	0.53%	25.50%	-9.70%	-2.37%	16.55%	59.34%	-	-
Horiz. %	206.59%	205.49%	163.74%	181.32%	185.71%	159.34%	100.00%	-
P/EPS	32.31	18.70	24.57	44.98	33.74	16.13	10.83	107.37%
YoY %	72.78%	-23.89%	-45.38%	33.31%	109.18%	48.94%	-	-
Horiz. %	298.34%	172.67%	226.87%	415.33%	311.54%	148.94%	100.00%	-
EY	3.10	5.35	4.07	2.22	2.96	6.20	9.23	-51.71%
YoY %	-42.06%	31.45%	83.33%	-25.00%	-52.26%	-32.83%	-	-
Horiz. %	33.59%	57.96%	44.10%	24.05%	32.07%	67.17%	100.00%	-
DY	1.59	3.30	2.46	1.54	1.59	4.56	2.72	-30.11%
YoY %	-51.82%	34.15%	59.74%	-3.14%	-65.13%	67.65%	-	-
Horiz. %	58.46%	121.32%	90.44%	56.62%	58.46%	167.65%	100.00%	-
P/NAPS	0.74	0.72	0.75	0.72	0.69	0.61	0.63	11.33%
YoY %	2.78%	-4.00%	4.17%	4.35%	13.11%	-3.17%	-	-
Horiz. %	117.46%	114.29%	119.05%	114.29%	109.52%	96.83%	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