[BSTEAD] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 7.97%

YoY- 12.53%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Quarter Result
Revenue	1,276,200	1,215,600	1,227,869	1,951,232	2,006,833	1,843,884	2,188,811	-30.23%
YoY %	4.99%	-1.00%	-37.07%	-2.77%	8.84%	-15.76%	-	-
Horiz. %	58.31%	55.54%	56.10%	89.15%	91.69%	84.24%	100.00%	-
PBT	82,000	86,100	20,411	208,696	216,258	233,537	326,317	-60.21%
YoY %	-4.76%	321.83%	-90.22%	-3.50%	-7.40%	-28.43%	-	-
Horiz. %	25.13%	26.39%	6.25%	63.95%	66.27%	71.57%	100.00%	-
Tax	-19,200	-18,300	85,090	-28,375	-32,065	-35,878	-59,584	-53.03%
YoY %	-4.92%	-121.51%	399.88%	11.51%	10.63%	39.79%	-	-
Horiz. %	32.22%	30.71%	-142.81%	47.62%	53.81%	60.21%	100.00%	-
NP	62,800	67,800	105,501	180,321	184,193	197,659	266,733	-61.90%
YoY %	-7.37%	-35.74%	-41.49%	-2.10%	-6.81%	-25.90%	-	-
Horiz. %	23.54%	25.42%	39.55%	67.60%	69.06%	74.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,900	60,800	110,587	163,996	151,891	152,312	179,170	-59.11%
YoY %	-22.86%	-45.02%	-32.57%	7.97%	-0.28%	-14.99%	-	-
Horiz. %	26.18%	33.93%	61.72%	91.53%	84.77%	85.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.41%	21.25%	-416.88%	13.60%	14.83%	15.36%	18.26%	-
YoY %	10.16%	105.10%	-3,165.29%	-8.29%	-3.45%	-15.88%	-	-
Horiz. %	128.20%	116.37%	-2,283.02%	74.48%	81.22%	84.12%	100.00%	-
Total Cost	1,213,400	1,147,800	1,122,368	1,770,911	1,822,640	1,646,225	1,922,078	-26.43%
YoY %	5.72%	2.27%	-36.62%	-2.84%	10.72%	-14.35%	-	-
Horiz. %	63.13%	59.72%	58.39%	92.14%	94.83%	85.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	17.01%
YoY %	-1.11%	2.05%	3.44%	9.88%	1.72%	8.47%	-	-
Horiz. %	126.56%	127.98%	125.41%	121.23%	110.33%	108.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	32,552	32,557	81,361	48,271	31,447	31,456	111,362	-55.98%
YoY %	-0.02%	-59.98%	68.55%	53.50%	-0.03%	-71.75%	-	-
Horiz. %	29.23%	29.24%	73.06%	43.35%	28.24%	28.25%	100.00%	-
Div Payout %	69.41%	53.55%	73.57%	29.43%	20.70%	20.65%	62.15%	-
YoY %	29.62%	-27.21%	149.98%	42.17%	0.24%	-66.77%	-	-
Horiz. %	111.68%	86.16%	118.37%	47.35%	33.31%	33.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	17.01%
YoY %	-1.11%	2.05%	3.44%	9.88%	1.72%	8.47%	-	-
Horiz. %	126.56%	127.98%	125.41%	121.23%	110.33%	108.47%	100.00%	-
NOSH	651,054	651,156	650,894	643,626	628,948	629,128	618,680	3.46%
YoY %	-0.02%	0.04%	1.13%	2.33%	-0.03%	1.69%	-	-
Horiz. %	105.23%	105.25%	105.21%	104.03%	101.66%	101.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	4.92%	5.58%	8.59%	9.24%	9.18%	10.72%	12.19%	-
YoY %	-11.83%	-35.04%	-7.03%	0.65%	-14.37%	-12.06%	-	-
Horiz. %	40.36%	45.78%	70.47%	75.80%	75.31%	87.94%	100.00%	-
ROE	1.60%	2.05%	3.80%	5.83%	5.93%	6.05%	7.72%	-
YoY %	-21.95%	-46.05%	-34.82%	-1.69%	-1.98%	-21.63%	-	-
Horiz. %	20.73%	26.55%	49.22%	75.52%	76.81%	78.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	196.02	186.68	188.64	303.16	319.08	293.09	353.79	-32.56%
YoY %	5.00%	-1.04%	-37.78%	-4.99%	8.87%	-17.16%	-	-
Horiz. %	55.41%	52.77%	53.32%	85.69%	90.19%	82.84%	100.00%	-
EPS	7.21	9.34	16.99	25.48	24.15	24.21	28.96	-60.45%
YoY %	-22.81%	-45.03%	-33.32%	5.51%	-0.25%	-16.40%	-	-
Horiz. %	24.90%	32.25%	58.67%	87.98%	83.39%	83.60%	100.00%	-
DPS	5.00	5.00	12.50	7.50	5.00	5.00	18.00	-57.46%
YoY %	0.00%	-60.00%	66.67%	50.00%	0.00%	-72.22%	-	-
Horiz. %	27.78%	27.78%	69.44%	41.67%	27.78%	27.78%	100.00%	-
NAPS	4.51	4.56	4.47	4.37	4.07	4.00	3.75	13.10%
YoY %	-1.10%	2.01%	2.29%	7.37%	1.75%	6.67%	-	-
Horiz. %	120.27%	121.60%	119.20%	116.53%	108.53%	106.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 643,626
RPS	62.96	59.97	60.58	96.26	99.01	90.97	107.98	-30.22%
YoY %	4.99%	-1.01%	-37.07%	-2.78%	8.84%	-15.75%	-	-
Horiz. %	58.31%	55.54%	56.10%	89.15%	91.69%	84.25%	100.00%	-
EPS	2.31	3.00	5.46	8.09	7.49	7.51	8.84	-59.16%
YoY %	-23.00%	-45.05%	-32.51%	8.01%	-0.27%	-15.05%	-	-
Horiz. %	26.13%	33.94%	61.76%	91.52%	84.73%	84.95%	100.00%	-
DPS	1.61	1.61	4.01	2.38	1.55	1.55	5.49	-55.89%
YoY %	0.00%	-59.85%	68.49%	53.55%	0.00%	-71.77%	-	-
Horiz. %	29.33%	29.33%	73.04%	43.35%	28.23%	28.23%	100.00%	-
NAPS	1.4486	1.4649	1.4354	1.3876	1.2629	1.2415	1.1446	17.01%
YoY %	-1.11%	2.06%	3.44%	9.87%	1.72%	8.47%	-	-
Horiz. %	126.56%	127.98%	125.41%	121.23%	110.34%	108.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.51	2.92	3.05	4.05	4.86	4.44	5.75	-
P/RPS	1.79	1.56	1.62	1.34	1.52	1.51	1.63	6.44%
YoY %	14.74%	-3.70%	20.90%	-11.84%	0.66%	-7.36%	-	-
Horiz. %	109.82%	95.71%	99.39%	82.21%	93.25%	92.64%	100.00%	-
P/EPS	48.72	31.27	17.95	15.89	20.12	18.34	19.85	82.05%
YoY %	55.80%	74.21%	12.96%	-21.02%	9.71%	-7.61%	-	-
Horiz. %	245.44%	157.53%	90.43%	80.05%	101.36%	92.39%	100.00%	-
EY	2.05	3.20	5.57	6.29	4.97	5.45	5.04	-45.13%
YoY %	-35.94%	-42.55%	-11.45%	26.56%	-8.81%	8.13%	-	-
Horiz. %	40.67%	63.49%	110.52%	124.80%	98.61%	108.13%	100.00%	-
DY	1.42	1.71	4.10	1.85	1.03	1.13	3.13	-40.98%
YoY %	-16.96%	-58.29%	121.62%	79.61%	-8.85%	-63.90%	-	-
Horiz. %	45.37%	54.63%	130.99%	59.11%	32.91%	36.10%	100.00%	-
P/NAPS	0.78	0.64	0.68	0.93	1.19	1.11	1.53	-36.20%
YoY %	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-27.45%	-	-
Horiz. %	50.98%	41.83%	44.44%	60.78%	77.78%	72.55%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	-
Price	3.24	3.15	2.74	2.76	4.28	4.72	4.44	-
P/RPS	1.65	1.69	1.45	0.91	1.34	1.61	1.25	20.35%
YoY %	-2.37%	16.55%	59.34%	-32.09%	-16.77%	28.80%	-	-
Horiz. %	132.00%	135.20%	116.00%	72.80%	107.20%	128.80%	100.00%	-
P/EPS	44.98	33.74	16.13	10.83	17.72	19.50	15.33	105.08%
YoY %	33.31%	109.18%	48.94%	-38.88%	-9.13%	27.20%	-	-
Horiz. %	293.41%	220.09%	105.22%	70.65%	115.59%	127.20%	100.00%	-
EY	2.22	2.96	6.20	9.23	5.64	5.13	6.52	-51.27%
YoY %	-25.00%	-52.26%	-32.83%	63.65%	9.94%	-21.32%	-	-
Horiz. %	34.05%	45.40%	95.09%	141.56%	86.50%	78.68%	100.00%	-
DY	1.54	1.59	4.56	2.72	1.17	1.06	4.05	-47.54%
YoY %	-3.14%	-65.13%	67.65%	132.48%	10.38%	-73.83%	-	-
Horiz. %	38.02%	39.26%	112.59%	67.16%	28.89%	26.17%	100.00%	-
P/NAPS	0.72	0.69	0.61	0.63	1.05	1.18	1.18	-28.08%
YoY %	4.35%	13.11%	-3.17%	-40.00%	-11.02%	0.00%	-	-
Horiz. %	61.02%	58.47%	51.69%	53.39%	88.98%	100.00%	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