[BSTEAD] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -32.57%

YoY- -38.28%

Quarter Report

Boustead Q4-Y2008 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Quarter Result
Revenue	1,419,100	1,276,200	1,215,600	1,227,869	1,951,232	2,006,833	1,843,884	-16.00%
YoY %	11.20%	4.99%	-1.00%	-37.07%	-2.77%	8.84%	-	-
Horiz. %	76.96%	69.21%	65.93%	66.59%	105.82%	108.84%	100.00%	-
PBT	125,500	82,000	86,100	20,411	208,696	216,258	233,537	-33.87%
YoY %	53.05%	-4.76%	321.83%	-90.22%	-3.50%	-7.40%	-	-
Horiz. %	53.74%	35.11%	36.87%	8.74%	89.36%	92.60%	100.00%	-
Tax	-17,000	-19,200	-18,300	85,090	-28,375	-32,065	-35,878	-39.19%
YoY %	11.46%	-4.92%	-121.51%	399.88%	11.51%	10.63%	-	-
Horiz. %	47.38%	53.51%	51.01%	-237.16%	79.09%	89.37%	100.00%	-
NP	108,500	62,800	67,800	105,501	180,321	184,193	197,659	-32.93%
YoY %	72.77%	-7.37%	-35.74%	-41.49%	-2.10%	-6.81%	-	-
Horiz. %	54.89%	31.77%	34.30%	53.38%	91.23%	93.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,200	46,900	60,800	110,587	163,996	151,891	152,312	-31.55%
YoY %	83.80%	-22.86%	-45.02%	-32.57%	7.97%	-0.28%	-	-
Horiz. %	56.59%	30.79%	39.92%	72.61%	107.67%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.55%	23.41%	21.25%	-416.88%	13.60%	14.83%	15.36%	-
YoY %	-42.12%	10.16%	105.10%	-3,165.29%	-8.29%	-3.45%	-	-
Horiz. %	88.22%	152.41%	138.35%	-2,714.06%	88.54%	96.55%	100.00%	-
Total Cost	1,310,600	1,213,400	1,147,800	1,122,368	1,770,911	1,822,640	1,646,225	-14.08%
YoY %	8.01%	5.72%	2.27%	-36.62%	-2.84%	10.72%	-	-
Horiz. %	79.61%	73.71%	69.72%	68.18%	107.57%	110.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	8.20%
YoY %	-3.52%	-1.11%	2.05%	3.44%	9.88%	1.72%	-	-
Horiz. %	112.57%	116.68%	117.99%	115.62%	111.77%	101.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	52,072	32,552	32,557	81,361	48,271	31,447	31,456	39.89%
YoY %	59.97%	-0.02%	-59.98%	68.55%	53.50%	-0.03%	-	-
Horiz. %	165.54%	103.48%	103.50%	258.65%	153.46%	99.97%	100.00%	-
Div Payout %	60.41%	69.41%	53.55%	73.57%	29.43%	20.70%	20.65%	-
YoY %	-12.97%	29.62%	-27.21%	149.98%	42.17%	0.24%	-	-
Horiz. %	292.54%	336.13%	259.32%	356.27%	142.52%	100.24%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	8.20%
YoY %	-3.52%	-1.11%	2.05%	3.44%	9.88%	1.72%	-	-
Horiz. %	112.57%	116.68%	117.99%	115.62%	111.77%	101.72%	100.00%	-
NOSH	694,302	651,054	651,156	650,894	643,626	628,948	629,128	6.78%
YoY %	6.64%	-0.02%	0.04%	1.13%	2.33%	-0.03%	-	-
Horiz. %	110.36%	103.49%	103.50%	103.46%	102.30%	99.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.65%	4.92%	5.58%	8.59%	9.24%	9.18%	10.72%	-
YoY %	55.49%	-11.83%	-35.04%	-7.03%	0.65%	-14.37%	-	-
Horiz. %	71.36%	45.90%	52.05%	80.13%	86.19%	85.63%	100.00%	-
ROE	3.04%	1.60%	2.05%	3.80%	5.83%	5.93%	6.05%	-
YoY %	90.00%	-21.95%	-46.05%	-34.82%	-1.69%	-1.98%	-	-
Horiz. %	50.25%	26.45%	33.88%	62.81%	96.36%	98.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	204.39	196.02	186.68	188.64	303.16	319.08	293.09	-21.34%
YoY %	4.27%	5.00%	-1.04%	-37.78%	-4.99%	8.87%	-	-
Horiz. %	69.74%	66.88%	63.69%	64.36%	103.44%	108.87%	100.00%	-
EPS	12.41	7.21	9.34	16.99	25.48	24.15	24.21	-35.92%
YoY %	72.12%	-22.81%	-45.03%	-33.32%	5.51%	-0.25%	-	-
Horiz. %	51.26%	29.78%	38.58%	70.18%	105.25%	99.75%	100.00%	-
DPS	7.50	5.00	5.00	12.50	7.50	5.00	5.00	31.00%
YoY %	50.00%	0.00%	-60.00%	66.67%	50.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	250.00%	150.00%	100.00%	100.00%	-
NAPS	4.08	4.51	4.56	4.47	4.37	4.07	4.00	1.32%
YoY %	-9.53%	-1.10%	2.01%	2.29%	7.37%	1.75%	-	-
Horiz. %	102.00%	112.75%	114.00%	111.75%	109.25%	101.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 650,894
RPS	70.01	62.96	59.97	60.58	96.26	99.01	90.97	-16.00%
YoY %	11.20%	4.99%	-1.01%	-37.07%	-2.78%	8.84%	-	-
Horiz. %	76.96%	69.21%	65.92%	66.59%	105.82%	108.84%	100.00%	-
EPS	4.25	2.31	3.00	5.46	8.09	7.49	7.51	-31.55%
YoY %	83.98%	-23.00%	-45.05%	-32.51%	8.01%	-0.27%	-	-
Horiz. %	56.59%	30.76%	39.95%	72.70%	107.72%	99.73%	100.00%	-
DPS	2.57	1.61	1.61	4.01	2.38	1.55	1.55	40.04%
YoY %	59.63%	0.00%	-59.85%	68.49%	53.55%	0.00%	-	-
Horiz. %	165.81%	103.87%	103.87%	258.71%	153.55%	100.00%	100.00%	-
NAPS	1.3975	1.4486	1.4649	1.4354	1.3876	1.2629	1.2415	8.20%
YoY %	-3.53%	-1.11%	2.06%	3.44%	9.87%	1.72%	-	-
Horiz. %	112.57%	116.68%	117.99%	115.62%	111.77%	101.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.09	3.51	2.92	3.05	4.05	4.86	4.44	-
P/RPS	1.51	1.79	1.56	1.62	1.34	1.52	1.51	0.00%
YoY %	-15.64%	14.74%	-3.70%	20.90%	-11.84%	0.66%	-	-
Horiz. %	100.00%	118.54%	103.31%	107.28%	88.74%	100.66%	100.00%	-
P/EPS	24.89	48.72	31.27	17.95	15.89	20.12	18.34	22.55%
YoY %	-48.91%	55.80%	74.21%	12.96%	-21.02%	9.71%	-	-
Horiz. %	135.71%	265.65%	170.50%	97.87%	86.64%	109.71%	100.00%	-
EY	4.02	2.05	3.20	5.57	6.29	4.97	5.45	-18.34%
YoY %	96.10%	-35.94%	-42.55%	-11.45%	26.56%	-8.81%	-	-
Horiz. %	73.76%	37.61%	58.72%	102.20%	115.41%	91.19%	100.00%	-
DY	2.43	1.42	1.71	4.10	1.85	1.03	1.13	66.52%
YoY %	71.13%	-16.96%	-58.29%	121.62%	79.61%	-8.85%	-	-
Horiz. %	215.04%	125.66%	151.33%	362.83%	163.72%	91.15%	100.00%	-
P/NAPS	0.76	0.78	0.64	0.68	0.93	1.19	1.11	-22.29%
YoY %	-2.56%	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-	-
Horiz. %	68.47%	70.27%	57.66%	61.26%	83.78%	107.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	-
Price	3.05	3.24	3.15	2.74	2.76	4.28	4.72	-
P/RPS	1.49	1.65	1.69	1.45	0.91	1.34	1.61	-5.02%
YoY %	-9.70%	-2.37%	16.55%	59.34%	-32.09%	-16.77%	-	-
Horiz. %	92.55%	102.48%	104.97%	90.06%	56.52%	83.23%	100.00%	-
P/EPS	24.57	44.98	33.74	16.13	10.83	17.72	19.50	16.64%
YoY %	-45.38%	33.31%	109.18%	48.94%	-38.88%	-9.13%	-	-
Horiz. %	126.00%	230.67%	173.03%	82.72%	55.54%	90.87%	100.00%	-
EY	4.07	2.22	2.96	6.20	9.23	5.64	5.13	-14.28%
YoY %	83.33%	-25.00%	-52.26%	-32.83%	63.65%	9.94%	-	-
Horiz. %	79.34%	43.27%	57.70%	120.86%	179.92%	109.94%	100.00%	-
DY	2.46	1.54	1.59	4.56	2.72	1.17	1.06	75.19%
YoY %	59.74%	-3.14%	-65.13%	67.65%	132.48%	10.38%	-	-
Horiz. %	232.08%	145.28%	150.00%	430.19%	256.60%	110.38%	100.00%	-
P/NAPS	0.75	0.72	0.69	0.61	0.63	1.05	1.18	-26.05%
YoY %	4.17%	4.35%	13.11%	-3.17%	-40.00%	-11.02%	-	-
Horiz. %	63.56%	61.02%	58.47%	51.69%	53.39%	88.98%	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