[BSTEAD] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -14.99%

YoY- 140.3%

Quarter Report

Boustead Q1-Y2008 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Quarter Result
Revenue	1,227,869	1,951,232	2,006,833	1,843,884	2,188,811	1,495,566	1,100,809	7.51%
YoY %	-37.07%	-2.77%	8.84%	-15.76%	46.35%	35.86%	-	-
Horiz. %	111.54%	177.25%	182.31%	167.50%	198.84%	135.86%	100.00%	-
PBT	20,411	208,696	216,258	233,537	326,317	288,509	115,769	-68.39%
YoY %	-90.22%	-3.50%	-7.40%	-28.43%	13.10%	149.21%	-	-
Horiz. %	17.63%	180.27%	186.80%	201.73%	281.87%	249.21%	100.00%	-
Tax	85,090	-28,375	-32,065	-35,878	-59,584	-78,915	-14,176	-
YoY %	399.88%	11.51%	10.63%	39.79%	24.50%	-456.68%	-	-
Horiz. %	-600.24%	200.16%	226.19%	253.09%	420.32%	556.68%	100.00%	-
NP	105,501	180,321	184,193	197,659	266,733	209,594	101,593	2.53%
YoY %	-41.49%	-2.10%	-6.81%	-25.90%	27.26%	106.31%	-	-
Horiz. %	103.85%	177.49%	181.30%	194.56%	262.55%	206.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,587	163,996	151,891	152,312	179,170	145,739	89,444	15.12%
YoY %	-32.57%	7.97%	-0.28%	-14.99%	22.94%	62.94%	-	-
Horiz. %	123.64%	183.35%	169.82%	170.29%	200.32%	162.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-416.88%	13.60%	14.83%	15.36%	18.26%	27.35%	12.25%	-
YoY %	-3,165.29%	-8.29%	-3.45%	-15.88%	-33.24%	123.27%	-	-
Horiz. %	-3,403.10%	111.02%	121.06%	125.39%	149.06%	223.27%	100.00%	-
Total Cost	1,122,368	1,770,911	1,822,640	1,646,225	1,922,078	1,285,972	999,216	8.01%
YoY %	-36.62%	-2.84%	10.72%	-14.35%	49.46%	28.70%	-	-
Horiz. %	112.32%	177.23%	182.41%	164.75%	192.36%	128.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	1,794,418	2,034,178	26.80%
YoY %	3.44%	9.88%	1.72%	8.47%	29.29%	-11.79%	-	-
Horiz. %	143.03%	138.27%	125.84%	123.71%	114.05%	88.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	81,361	48,271	31,447	31,456	111,362	41,869	29,914	94.25%
YoY %	68.55%	53.50%	-0.03%	-71.75%	165.98%	39.96%	-	-
Horiz. %	271.98%	161.37%	105.12%	105.15%	372.27%	139.96%	100.00%	-
Div Payout %	73.57%	29.43%	20.70%	20.65%	62.15%	28.73%	33.44%	-
YoY %	149.98%	42.17%	0.24%	-66.77%	116.32%	-14.08%	-	-
Horiz. %	220.01%	88.01%	61.90%	61.75%	185.86%	85.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	1,794,418	2,034,178	26.80%
YoY %	3.44%	9.88%	1.72%	8.47%	29.29%	-11.79%	-	-
Horiz. %	143.03%	138.27%	125.84%	123.71%	114.05%	88.21%	100.00%	-
NOSH	650,894	643,626	628,948	629,128	618,680	598,139	598,287	5.75%
YoY %	1.13%	2.33%	-0.03%	1.69%	3.43%	-0.02%	-	-
Horiz. %	108.79%	107.58%	105.12%	105.15%	103.41%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.59%	9.24%	9.18%	10.72%	12.19%	14.01%	9.23%	-
YoY %	-7.03%	0.65%	-14.37%	-12.06%	-12.99%	51.79%	-	-
Horiz. %	93.07%	100.11%	99.46%	116.14%	132.07%	151.79%	100.00%	-
ROE	3.80%	5.83%	5.93%	6.05%	7.72%	8.12%	4.40%	-
YoY %	-34.82%	-1.69%	-1.98%	-21.63%	-4.93%	84.55%	-	-
Horiz. %	86.36%	132.50%	134.77%	137.50%	175.45%	184.55%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	188.64	303.16	319.08	293.09	353.79	250.04	183.99	1.67%
YoY %	-37.78%	-4.99%	8.87%	-17.16%	41.49%	35.90%	-	-
Horiz. %	102.53%	164.77%	173.42%	159.30%	192.29%	135.90%	100.00%	-
EPS	16.99	25.48	24.15	24.21	28.96	24.36	14.95	8.85%
YoY %	-33.32%	5.51%	-0.25%	-16.40%	18.88%	62.94%	-	-
Horiz. %	113.65%	170.43%	161.54%	161.94%	193.71%	162.94%	100.00%	-
DPS	12.50	7.50	5.00	5.00	18.00	7.00	5.00	83.69%
YoY %	66.67%	50.00%	0.00%	-72.22%	157.14%	40.00%	-	-
Horiz. %	250.00%	150.00%	100.00%	100.00%	360.00%	140.00%	100.00%	-
NAPS	4.47	4.37	4.07	4.00	3.75	3.00	3.40	19.91%
YoY %	2.29%	7.37%	1.75%	6.67%	25.00%	-11.76%	-	-
Horiz. %	131.47%	128.53%	119.71%	117.65%	110.29%	88.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 629,128
RPS	60.58	96.26	99.01	90.97	107.98	73.78	54.31	7.51%
YoY %	-37.07%	-2.78%	8.84%	-15.75%	46.35%	35.85%	-	-
Horiz. %	111.54%	177.24%	182.31%	167.50%	198.82%	135.85%	100.00%	-
EPS	5.46	8.09	7.49	7.51	8.84	7.19	4.41	15.22%
YoY %	-32.51%	8.01%	-0.27%	-15.05%	22.95%	63.04%	-	-
Horiz. %	123.81%	183.45%	169.84%	170.29%	200.45%	163.04%	100.00%	-
DPS	4.01	2.38	1.55	1.55	5.49	2.07	1.48	93.76%
YoY %	68.49%	53.55%	0.00%	-71.77%	165.22%	39.86%	-	-
Horiz. %	270.95%	160.81%	104.73%	104.73%	370.95%	139.86%	100.00%	-
NAPS	1.4354	1.3876	1.2629	1.2415	1.1446	0.8853	1.0035	26.81%
YoY %	3.44%	9.87%	1.72%	8.47%	29.29%	-11.78%	-	-
Horiz. %	143.04%	138.28%	125.85%	123.72%	114.06%	88.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.05	4.05	4.86	4.44	5.75	4.38	2.69	-
P/RPS	1.62	1.34	1.52	1.51	1.63	1.75	1.46	7.14%
YoY %	20.90%	-11.84%	0.66%	-7.36%	-6.86%	19.86%	-	-
Horiz. %	110.96%	91.78%	104.11%	103.42%	111.64%	119.86%	100.00%	-
P/EPS	17.95	15.89	20.12	18.34	19.85	17.98	17.99	-0.14%
YoY %	12.96%	-21.02%	9.71%	-7.61%	10.40%	-0.06%	-	-
Horiz. %	99.78%	88.33%	111.84%	101.95%	110.34%	99.94%	100.00%	-
EY	5.57	6.29	4.97	5.45	5.04	5.56	5.56	0.11%
YoY %	-11.45%	26.56%	-8.81%	8.13%	-9.35%	0.00%	-	-
Horiz. %	100.18%	113.13%	89.39%	98.02%	90.65%	100.00%	100.00%	-
DY	4.10	1.85	1.03	1.13	3.13	1.60	1.86	68.96%
YoY %	121.62%	79.61%	-8.85%	-63.90%	95.62%	-13.98%	-	-
Horiz. %	220.43%	99.46%	55.38%	60.75%	168.28%	86.02%	100.00%	-
P/NAPS	0.68	0.93	1.19	1.11	1.53	1.46	0.79	-9.47%
YoY %	-26.88%	-21.85%	7.21%	-27.45%	4.79%	84.81%	-	-
Horiz. %	86.08%	117.72%	150.63%	140.51%	193.67%	184.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	26/11/07	29/08/07	-
Price	2.74	2.76	4.28	4.72	4.44	5.26	4.35	-
P/RPS	1.45	0.91	1.34	1.61	1.25	2.10	2.36	-27.62%
YoY %	59.34%	-32.09%	-16.77%	28.80%	-40.48%	-11.02%	-	-
Horiz. %	61.44%	38.56%	56.78%	68.22%	52.97%	88.98%	100.00%	-
P/EPS	16.13	10.83	17.72	19.50	15.33	21.59	29.10	-32.40%
YoY %	48.94%	-38.88%	-9.13%	27.20%	-28.99%	-25.81%	-	-
Horiz. %	55.43%	37.22%	60.89%	67.01%	52.68%	74.19%	100.00%	-
EY	6.20	9.23	5.64	5.13	6.52	4.63	3.44	47.83%
YoY %	-32.83%	63.65%	9.94%	-21.32%	40.82%	34.59%	-	-
Horiz. %	180.23%	268.31%	163.95%	149.13%	189.53%	134.59%	100.00%	-
DY	4.56	2.72	1.17	1.06	4.05	1.33	1.15	149.47%
YoY %	67.65%	132.48%	10.38%	-73.83%	204.51%	15.65%	-	-
Horiz. %	396.52%	236.52%	101.74%	92.17%	352.17%	115.65%	100.00%	-
P/NAPS	0.61	0.63	1.05	1.18	1.18	1.75	1.28	-38.85%
YoY %	-3.17%	-40.00%	-11.02%	0.00%	-32.57%	36.72%	-	-
Horiz. %	47.66%	49.22%	82.03%	92.19%	92.19%	136.72%	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