[BSTEAD] QoQ TTM Result on 30-Sep-2004 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- -0.76%

YoY- 31.85%

Quarter Report

Boustead Q3-Y2004.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	1,283,970	1,281,330	1,267,743	1,240,782	1,178,433	1,154,827	1,081,496	12.13%
YoY %	0.21%	1.07%	2.17%	5.29%	2.04%	6.78%	-	-
Horiz. %	118.72%	118.48%	117.22%	114.73%	108.96%	106.78%	100.00%	-
PBT	214,843	231,691	246,754	274,467	258,625	240,331	208,008	2.18%
YoY %	-7.27%	-6.10%	-10.10%	6.13%	7.61%	15.54%	-	-
Horiz. %	103.29%	111.39%	118.63%	131.95%	124.33%	115.54%	100.00%	-
Tax	-72,103	-103,313	-127,594	-134,568	-117,654	-108,413	-95,422	-17.05%
YoY %	30.21%	19.03%	5.18%	-14.38%	-8.52%	-13.61%	-	-
Horiz. %	75.56%	108.27%	133.72%	141.02%	123.30%	113.61%	100.00%	-
NP	142,740	128,378	119,160	139,899	140,971	131,918	112,586	17.15%
YoY %	11.19%	7.74%	-14.82%	-0.76%	6.86%	17.17%	-	-
Horiz. %	126.78%	114.03%	105.84%	124.26%	125.21%	117.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,196	120,119	119,160	139,899	140,971	131,918	112,586	9.61%
YoY %	7.56%	0.80%	-14.82%	-0.76%	6.86%	17.17%	-	-
Horiz. %	114.75%	106.69%	105.84%	124.26%	125.21%	117.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.56%	44.59%	51.71%	49.03%	45.49%	45.11%	45.87%	-
YoY %	-24.74%	-13.77%	5.47%	7.78%	0.84%	-1.66%	-	-
Horiz. %	73.16%	97.21%	112.73%	106.89%	99.17%	98.34%	100.00%	-
Total Cost	1,141,230	1,152,952	1,148,583	1,100,883	1,037,462	1,022,909	968,910	11.54%
YoY %	-1.02%	0.38%	4.33%	6.11%	1.42%	5.57%	-	-
Horiz. %	117.78%	118.99%	118.54%	113.62%	107.08%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,805,921	1,781,437	1,795,359	1,809,748	1,739,149	1,753,885	1,378,336	19.75%
YoY %	1.37%	-0.78%	-0.80%	4.06%	-0.84%	27.25%	-	-
Horiz. %	131.02%	129.25%	130.26%	131.30%	126.18%	127.25%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	92,582	91,687	91,687	94,857	66,039	48,014	48,014	54.98%
YoY %	0.98%	0.00%	-3.34%	43.64%	37.54%	0.00%	-	-
Horiz. %	192.82%	190.96%	190.96%	197.56%	137.54%	100.00%	100.00%	-
Div Payout %	71.66%	76.33%	76.95%	67.80%	46.85%	36.40%	42.65%	-
YoY %	-6.12%	-0.81%	13.50%	44.72%	28.71%	-14.65%	-	-
Horiz. %	168.02%	178.97%	180.42%	158.97%	109.85%	85.35%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	1,805,921	1,781,437	1,795,359	1,809,748	1,739,149	1,753,885	1,378,336	19.75%
YoY %	1.37%	-0.78%	-0.80%	4.06%	-0.84%	27.25%	-	-
Horiz. %	131.02%	129.25%	130.26%	131.30%	126.18%	127.25%	100.00%	-
NOSH	582,555	580,272	577,286	576,352	564,659	551,536	432,080	22.06%
YoY %	0.39%	0.52%	0.16%	2.07%	2.38%	27.65%	-	-
Horiz. %	134.83%	134.30%	133.61%	133.39%	130.68%	127.65%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	11.12%	10.02%	9.40%	11.28%	11.96%	11.42%	10.41%	-
YoY %	10.98%	6.60%	-16.67%	-5.69%	4.73%	9.70%	-	-
Horiz. %	106.82%	96.25%	90.30%	108.36%	114.89%	109.70%	100.00%	-
ROE	7.15%	6.74%	6.64%	7.73%	8.11%	7.52%	8.17%	-
YoY %	6.08%	1.51%	-14.10%	-4.69%	7.85%	-7.96%	-	-
Horiz. %	87.52%	82.50%	81.27%	94.61%	99.27%	92.04%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	220.40	220.82	219.60	215.28	208.70	209.38	250.30	-8.13%
YoY %	-0.19%	0.56%	2.01%	3.15%	-0.32%	-16.35%	-	-
Horiz. %	88.05%	88.22%	87.73%	86.01%	83.38%	83.65%	100.00%	-
EPS	22.18	20.70	20.64	24.27	24.97	23.92	26.06	-10.19%
YoY %	7.15%	0.29%	-14.96%	-2.80%	4.39%	-8.21%	-	-
Horiz. %	85.11%	79.43%	79.20%	93.13%	95.82%	91.79%	100.00%	-
DPS	16.00	15.80	15.88	16.46	11.70	8.71	11.11	27.55%
YoY %	1.27%	-0.50%	-3.52%	40.68%	34.33%	-21.60%	-	-
Horiz. %	144.01%	142.21%	142.93%	148.15%	105.31%	78.40%	100.00%	-
NAPS	3.10	3.07	3.11	3.14	3.08	3.18	3.19	-1.89%
YoY %	0.98%	-1.29%	-0.96%	1.95%	-3.14%	-0.31%	-	-
Horiz. %	97.18%	96.24%	97.49%	98.43%	96.55%	99.69%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 576,352
RPS	63.34	63.21	62.54	61.21	58.14	56.97	53.35	12.13%
YoY %	0.21%	1.07%	2.17%	5.28%	2.05%	6.79%	-	-
Horiz. %	118.73%	118.48%	117.23%	114.73%	108.98%	106.79%	100.00%	-
EPS	6.37	5.93	5.88	6.90	6.95	6.51	5.55	9.63%
YoY %	7.42%	0.85%	-14.78%	-0.72%	6.76%	17.30%	-	-
Horiz. %	114.77%	106.85%	105.95%	124.32%	125.23%	117.30%	100.00%	-
DPS	4.57	4.52	4.52	4.68	3.26	2.37	2.37	54.98%
YoY %	1.11%	0.00%	-3.42%	43.56%	37.55%	0.00%	-	-
Horiz. %	192.83%	190.72%	190.72%	197.47%	137.55%	100.00%	100.00%	-
NAPS	0.8909	0.8789	0.8857	0.8928	0.858	0.8653	0.68	19.75%
YoY %	1.37%	-0.77%	-0.80%	4.06%	-0.84%	27.25%	-	-
Horiz. %	131.01%	129.25%	130.25%	131.29%	126.18%	127.25%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	1.61	1.62	1.51	1.53	1.38	1.68	1.18	-
P/RPS	0.73	0.73	0.69	0.71	0.66	0.80	0.47	34.15%
YoY %	0.00%	5.80%	-2.82%	7.58%	-17.50%	70.21%	-	-
Horiz. %	155.32%	155.32%	146.81%	151.06%	140.43%	170.21%	100.00%	-
P/EPS	7.26	7.83	7.32	6.30	5.53	7.02	4.53	36.98%
YoY %	-7.28%	6.97%	16.19%	13.92%	-21.23%	54.97%	-	-
Horiz. %	160.26%	172.85%	161.59%	139.07%	122.08%	154.97%	100.00%	-
EY	13.77	12.78	13.67	15.86	18.09	14.24	22.08	-27.02%
YoY %	7.75%	-6.51%	-13.81%	-12.33%	27.04%	-35.51%	-	-
Horiz. %	62.36%	57.88%	61.91%	71.83%	81.93%	64.49%	100.00%	-
DY	9.94	9.75	10.52	10.76	8.48	5.18	9.42	3.65%
YoY %	1.95%	-7.32%	-2.23%	26.89%	63.71%	-45.01%	-	-
Horiz. %	105.52%	103.50%	111.68%	114.23%	90.02%	54.99%	100.00%	-
P/NAPS	0.52	0.53	0.49	0.49	0.45	0.53	0.37	25.49%
YoY %	-1.89%	8.16%	0.00%	8.89%	-15.09%	43.24%	-	-
Horiz. %	140.54%	143.24%	132.43%	132.43%	121.62%	143.24%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/08/05	16/05/05	25/02/05	29/11/04	18/08/04	18/05/04	27/02/04	-
Price	1.69	1.60	1.57	1.52	1.35	1.49	1.49	-
P/RPS	0.77	0.72	0.71	0.71	0.65	0.71	0.60	18.11%
YoY %	6.94%	1.41%	0.00%	9.23%	-8.45%	18.33%	-	-
Horiz. %	128.33%	120.00%	118.33%	118.33%	108.33%	118.33%	100.00%	-
P/EPS	7.62	7.73	7.61	6.26	5.41	6.23	5.72	21.09%
YoY %	-1.42%	1.58%	21.57%	15.71%	-13.16%	8.92%	-	-
Horiz. %	133.22%	135.14%	133.04%	109.44%	94.58%	108.92%	100.00%	-
EY	13.12	12.94	13.15	15.97	18.49	16.05	17.49	-17.45%
YoY %	1.39%	-1.60%	-17.66%	-13.63%	15.20%	-8.23%	-	-
Horiz. %	75.01%	73.99%	75.19%	91.31%	105.72%	91.77%	100.00%	-
DY	9.47	9.88	10.12	10.83	8.66	5.84	7.46	17.25%
YoY %	-4.15%	-2.37%	-6.56%	25.06%	48.29%	-21.72%	-	-
Horiz. %	126.94%	132.44%	135.66%	145.17%	116.09%	78.28%	100.00%	-
P/NAPS	0.55	0.52	0.50	0.48	0.44	0.47	0.47	11.05%
YoY %	5.77%	4.00%	4.17%	9.09%	-6.38%	0.00%	-	-
Horiz. %	117.02%	110.64%	106.38%	102.13%	93.62%	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