[BSTEAD] QoQ TTM 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- -21.55%

YoY- -39.23%

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
TTM Result
Revenue	5,729,500	5,392,000	5,138,769	5,670,901	6,401,534	7,029,818	7,990,760	-19.90%
YoY %	6.26%	4.93%	-9.38%	-11.41%	-8.94%	-12.03%	-	-
Horiz. %	71.70%	67.48%	64.31%	70.97%	80.11%	87.97%	100.00%	-
PBT	550,100	501,600	314,011	397,207	531,465	678,902	984,808	-32.19%
YoY %	9.67%	59.74%	-20.95%	-25.26%	-21.72%	-31.06%	-	-
Horiz. %	55.86%	50.93%	31.89%	40.33%	53.97%	68.94%	100.00%	-
Tax	-95,300	-83,200	30,590	19,215	6,350	-11,228	-155,902	-27.99%
YoY %	-14.54%	-371.98%	59.20%	202.60%	156.56%	92.80%	-	-
Horiz. %	61.13%	53.37%	-19.62%	-12.33%	-4.07%	7.20%	100.00%	-
NP	454,800	418,400	344,601	416,422	537,815	667,674	828,906	-33.00%
YoY %	8.70%	21.42%	-17.25%	-22.57%	-19.45%	-19.45%	-	-
Horiz. %	54.87%	50.48%	41.57%	50.24%	64.88%	80.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,000	341,600	304,487	382,283	487,274	578,786	647,369	-31.02%
YoY %	8.61%	12.19%	-20.35%	-21.55%	-15.81%	-10.59%	-	-
Horiz. %	57.31%	52.77%	47.03%	59.05%	75.27%	89.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.32%	16.59%	-9.74%	-4.84%	-1.19%	1.65%	15.83%	-
YoY %	4.40%	270.33%	-101.24%	-306.72%	-172.12%	-89.58%	-	-
Horiz. %	109.41%	104.80%	-61.53%	-30.57%	-7.52%	10.42%	100.00%	-
Total Cost	5,274,700	4,973,600	4,794,168	5,254,479	5,863,719	6,362,144	7,161,854	-18.46%
YoY %	6.05%	3.74%	-8.76%	-10.39%	-7.83%	-11.17%	-	-
Horiz. %	73.65%	69.45%	66.94%	73.37%	81.87%	88.83%	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	222,053	208,354	198,545	194,744	193,639	192,537	222,538	-0.14%
YoY %	6.57%	4.94%	1.95%	0.57%	0.57%	-13.48%	-	-
Horiz. %	99.78%	93.63%	89.22%	87.51%	87.01%	86.52%	100.00%	-
Div Payout %	59.85%	60.99%	65.21%	50.94%	39.74%	33.27%	34.38%	-
YoY %	-1.87%	-6.47%	28.01%	28.18%	19.45%	-3.23%	-	-
Horiz. %	174.08%	177.40%	189.67%	148.17%	115.59%	96.77%	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	7.94%	7.76%	6.71%	7.34%	8.40%	9.50%	10.37%	-
YoY %	2.32%	15.65%	-8.58%	-12.62%	-11.58%	-8.39%	-	-
Horiz. %	76.57%	74.83%	64.71%	70.78%	81.00%	91.61%	100.00%	-
ROE	9.39%	8.92%	10.75%	13.02%	16.41%	19.89%	23.02%	-
YoY %	5.27%	-17.02%	-17.43%	-20.66%	-17.50%	-13.60%	-	-
Horiz. %	40.79%	38.75%	46.70%	56.56%	71.29%	86.40%	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	619.32	591.41	740.13	871.03	983.10	1,080.02	1,241.52	-37.12%
YoY %	4.72%	-20.09%	-15.03%	-11.40%	-8.97%	-13.01%	-	-
Horiz. %	49.88%	47.64%	59.61%	70.16%	79.19%	86.99%	100.00%	-
EPS	40.10	37.47	43.86	58.72	74.83	88.92	100.58	-45.86%
YoY %	7.02%	-14.57%	-25.31%	-21.53%	-15.85%	-11.59%	-	-
Horiz. %	39.87%	37.25%	43.61%	58.38%	74.40%	88.41%	100.00%	-
DPS	24.00	22.85	28.60	30.00	29.74	29.58	34.58	-21.62%
YoY %	5.03%	-20.10%	-4.67%	0.87%	0.54%	-14.46%	-	-
Horiz. %	69.40%	66.08%	82.71%	86.76%	86.00%	85.54%	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	282.66	266.01	253.52	279.77	315.81	346.81	394.22	-19.90%
YoY %	6.26%	4.93%	-9.38%	-11.41%	-8.94%	-12.03%	-	-
Horiz. %	71.70%	67.48%	64.31%	70.97%	80.11%	87.97%	100.00%	-
EPS	18.30	16.85	15.02	18.86	24.04	28.55	31.94	-31.04%
YoY %	8.61%	12.18%	-20.36%	-21.55%	-15.80%	-10.61%	-	-
Horiz. %	57.29%	52.76%	47.03%	59.05%	75.27%	89.39%	100.00%	-
DPS	10.95	10.28	9.80	9.61	9.55	9.50	10.98	-0.18%
YoY %	6.52%	4.90%	1.98%	0.63%	0.53%	-13.48%	-	-
Horiz. %	99.73%	93.62%	89.25%	87.52%	86.98%	86.52%	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	0.51	0.52	0.42	0.40	0.30	0.28	0.33	33.70%
YoY %	-1.92%	23.81%	5.00%	33.33%	7.14%	-15.15%	-	-
Horiz. %	154.55%	157.58%	127.27%	121.21%	90.91%	84.85%	100.00%	-
P/EPS	7.80	8.22	7.05	5.98	3.90	3.43	4.03	55.37%
YoY %	-5.11%	16.60%	17.89%	53.33%	13.70%	-14.89%	-	-
Horiz. %	193.55%	203.97%	174.94%	148.39%	96.77%	85.11%	100.00%	-
EY	12.81	12.16	14.19	16.73	25.63	29.15	24.83	-35.70%
YoY %	5.35%	-14.31%	-15.18%	-34.72%	-12.08%	17.40%	-	-
Horiz. %	51.59%	48.97%	57.15%	67.38%	103.22%	117.40%	100.00%	-
DY	7.67	7.42	9.25	8.55	10.18	9.70	8.54	-6.91%
YoY %	3.37%	-19.78%	8.19%	-16.01%	4.95%	13.58%	-	-
Horiz. %	89.81%	86.89%	108.31%	100.12%	119.20%	113.58%	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	0.51	0.51	0.41	0.37	0.32	0.25	0.22	75.24%
YoY %	0.00%	24.39%	10.81%	15.62%	28.00%	13.64%	-	-
Horiz. %	231.82%	231.82%	186.36%	168.18%	145.45%	113.64%	100.00%	-
P/EPS	7.85	8.09	6.95	5.52	4.21	3.08	2.74	101.84%
YoY %	-2.97%	16.40%	25.91%	31.12%	36.69%	12.41%	-	-
Horiz. %	286.50%	295.26%	253.65%	201.46%	153.65%	112.41%	100.00%	-
EY	12.73	12.37	14.38	18.12	23.76	32.45	36.44	-50.42%
YoY %	2.91%	-13.98%	-20.64%	-23.74%	-26.78%	-10.95%	-	-
Horiz. %	34.93%	33.95%	39.46%	49.73%	65.20%	89.05%	100.00%	-
DY	7.62	7.54	9.38	9.26	9.44	10.80	12.53	-28.24%
YoY %	1.06%	-19.62%	1.30%	-1.91%	-12.59%	-13.81%	-	-
Horiz. %	60.81%	60.18%	74.86%	73.90%	75.34%	86.19%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

316

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

255

MYEG

MY E.G. SERVICES BHD

209

YTL

YTL CORPORATION BHD

171

PBBANK

PUBLIC BANK BHD

162

TENAGA

TENAGA NASIONAL BHD

152

DNEX

DAGANG NEXCHANGE BERHAD

147

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More