[BSTEAD] QoQ TTM Result on 30-Sep-2005 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- -3.13%

YoY- -10.54%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	3,354,710	2,520,037	1,924,170	1,273,099	1,283,970	1,281,330	1,267,743	91.65%
YoY %	33.12%	30.97%	51.14%	-0.85%	0.21%	1.07%	-	-
Horiz. %	264.62%	198.78%	151.78%	100.42%	101.28%	101.07%	100.00%	-
PBT	264,325	229,694	271,193	192,332	214,843	231,691	246,754	4.70%
YoY %	15.08%	-15.30%	41.00%	-10.48%	-7.27%	-6.10%	-	-
Horiz. %	107.12%	93.09%	109.90%	77.94%	87.07%	93.90%	100.00%	-
Tax	-53,525	-34,586	-40,746	-43,324	-72,103	-103,313	-127,594	-44.05%
YoY %	-54.76%	15.12%	5.95%	39.91%	30.21%	19.03%	-	-
Horiz. %	41.95%	27.11%	31.93%	33.95%	56.51%	80.97%	100.00%	-
NP	210,800	195,108	230,447	149,008	142,740	128,378	119,160	46.42%
YoY %	8.04%	-15.33%	54.65%	4.39%	11.19%	7.74%	-	-
Horiz. %	176.91%	163.74%	193.39%	125.05%	119.79%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,453	155,941	190,503	125,157	129,196	120,119	119,160	16.86%
YoY %	-3.52%	-18.14%	52.21%	-3.13%	7.56%	0.80%	-	-
Horiz. %	126.26%	130.87%	159.87%	105.03%	108.42%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.25%	15.06%	15.02%	22.53%	33.56%	44.59%	51.71%	-
YoY %	34.46%	0.27%	-33.33%	-32.87%	-24.74%	-13.77%	-	-
Horiz. %	39.16%	29.12%	29.05%	43.57%	64.90%	86.23%	100.00%	-
Total Cost	3,143,910	2,324,929	1,693,723	1,124,091	1,141,230	1,152,952	1,148,583	96.03%
YoY %	35.23%	37.27%	50.67%	-1.50%	-1.02%	0.38%	-	-
Horiz. %	273.72%	202.42%	147.46%	97.87%	99.36%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,774,763	1,749,396	2,397,281	1,565,468	1,805,921	1,781,437	1,795,359	-0.76%
YoY %	1.45%	-27.03%	53.14%	-13.31%	1.37%	-0.78%	-	-
Horiz. %	98.85%	97.44%	133.53%	87.20%	100.59%	99.22%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	94,521	93,871	93,871	93,080	92,582	91,687	91,687	2.05%
YoY %	0.69%	0.00%	0.85%	0.54%	0.98%	0.00%	-	-
Horiz. %	103.09%	102.38%	102.38%	101.52%	100.98%	100.00%	100.00%	-
Div Payout %	62.82%	60.20%	49.28%	74.37%	71.66%	76.33%	76.95%	-
YoY %	4.35%	22.16%	-33.74%	3.78%	-6.12%	-0.81%	-	-
Horiz. %	81.64%	78.23%	64.04%	96.65%	93.13%	99.19%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	1,774,763	1,749,396	2,397,281	1,565,468	1,805,921	1,781,437	1,795,359	-0.76%
YoY %	1.45%	-27.03%	53.14%	-13.31%	1.37%	-0.78%	-	-
Horiz. %	98.85%	97.44%	133.53%	87.20%	100.59%	99.22%	100.00%	-
NOSH	595,558	593,015	590,463	586,317	582,555	580,272	577,286	2.10%
YoY %	0.43%	0.43%	0.71%	0.65%	0.39%	0.52%	-	-
Horiz. %	103.17%	102.72%	102.28%	101.56%	100.91%	100.52%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	6.28%	7.74%	11.98%	11.70%	11.12%	10.02%	9.40%	-
YoY %	-18.86%	-35.39%	2.39%	5.22%	10.98%	6.60%	-	-
Horiz. %	66.81%	82.34%	127.45%	124.47%	118.30%	106.60%	100.00%	-
ROE	8.48%	8.91%	7.95%	7.99%	7.15%	6.74%	6.64%	-
YoY %	-4.83%	12.08%	-0.50%	11.75%	6.08%	1.51%	-	-
Horiz. %	127.71%	134.19%	119.73%	120.33%	107.68%	101.51%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	563.29	424.95	325.87	217.13	220.40	220.82	219.60	87.70%
YoY %	32.55%	30.40%	50.08%	-1.48%	-0.19%	0.56%	-	-
Horiz. %	256.51%	193.51%	148.39%	98.88%	100.36%	100.56%	100.00%	-
EPS	25.26	26.30	32.26	21.35	22.18	20.70	20.64	14.45%
YoY %	-3.95%	-18.47%	51.10%	-3.74%	7.15%	0.29%	-	-
Horiz. %	122.38%	127.42%	156.30%	103.44%	107.46%	100.29%	100.00%	-
DPS	16.00	16.00	16.00	16.00	16.00	15.80	15.88	0.50%
YoY %	0.00%	0.00%	0.00%	0.00%	1.27%	-0.50%	-	-
Horiz. %	100.76%	100.76%	100.76%	100.76%	100.76%	99.50%	100.00%	-
NAPS	2.98	2.95	4.06	2.67	3.10	3.07	3.11	-2.81%
YoY %	1.02%	-27.34%	52.06%	-13.87%	0.98%	-1.29%	-	-
Horiz. %	95.82%	94.86%	130.55%	85.85%	99.68%	98.71%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 586,317
RPS	165.50	124.32	94.93	62.81	63.34	63.21	62.54	91.66%
YoY %	33.12%	30.96%	51.14%	-0.84%	0.21%	1.07%	-	-
Horiz. %	264.63%	198.78%	151.79%	100.43%	101.28%	101.07%	100.00%	-
EPS	7.42	7.69	9.40	6.17	6.37	5.93	5.88	16.82%
YoY %	-3.51%	-18.19%	52.35%	-3.14%	7.42%	0.85%	-	-
Horiz. %	126.19%	130.78%	159.86%	104.93%	108.33%	100.85%	100.00%	-
DPS	4.66	4.63	4.63	4.59	4.57	4.52	4.52	2.06%
YoY %	0.65%	0.00%	0.87%	0.44%	1.11%	0.00%	-	-
Horiz. %	103.10%	102.43%	102.43%	101.55%	101.11%	100.00%	100.00%	-
NAPS	0.8756	0.863	1.1827	0.7723	0.8909	0.8789	0.8857	-0.76%
YoY %	1.46%	-27.03%	53.14%	-13.31%	1.37%	-0.77%	-	-
Horiz. %	98.86%	97.44%	133.53%	87.20%	100.59%	99.23%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	1.60	1.77	1.58	1.67	1.61	1.62	1.51	-
P/RPS	0.28	0.42	0.48	0.77	0.73	0.73	0.69	-45.27%
YoY %	-33.33%	-12.50%	-37.66%	5.48%	0.00%	5.80%	-	-
Horiz. %	40.58%	60.87%	69.57%	111.59%	105.80%	105.80%	100.00%	-
P/EPS	6.33	6.73	4.90	7.82	7.26	7.83	7.32	-9.25%
YoY %	-5.94%	37.35%	-37.34%	7.71%	-7.28%	6.97%	-	-
Horiz. %	86.48%	91.94%	66.94%	106.83%	99.18%	106.97%	100.00%	-
EY	15.79	14.86	20.42	12.78	13.77	12.78	13.67	10.11%
YoY %	6.26%	-27.23%	59.78%	-7.19%	7.75%	-6.51%	-	-
Horiz. %	115.51%	108.71%	149.38%	93.49%	100.73%	93.49%	100.00%	-
DY	10.00	9.04	10.13	9.58	9.94	9.75	10.52	-3.33%
YoY %	10.62%	-10.76%	5.74%	-3.62%	1.95%	-7.32%	-	-
Horiz. %	95.06%	85.93%	96.29%	91.06%	94.49%	92.68%	100.00%	-
P/NAPS	0.54	0.60	0.39	0.63	0.52	0.53	0.49	6.71%
YoY %	-10.00%	53.85%	-38.10%	21.15%	-1.89%	8.16%	-	-
Horiz. %	110.20%	122.45%	79.59%	128.57%	106.12%	108.16%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/06	25/05/06	15/03/06	29/11/05	22/08/05	16/05/05	25/02/05	-
Price	1.69	1.72	1.75	1.65	1.69	1.60	1.57	-
P/RPS	0.30	0.40	0.54	0.76	0.77	0.72	0.71	-43.78%
YoY %	-25.00%	-25.93%	-28.95%	-1.30%	6.94%	1.41%	-	-
Horiz. %	42.25%	56.34%	76.06%	107.04%	108.45%	101.41%	100.00%	-
P/EPS	6.69	6.54	5.42	7.73	7.62	7.73	7.61	-8.25%
YoY %	2.29%	20.66%	-29.88%	1.44%	-1.42%	1.58%	-	-
Horiz. %	87.91%	85.94%	71.22%	101.58%	100.13%	101.58%	100.00%	-
EY	14.95	15.29	18.44	12.94	13.12	12.94	13.15	8.95%
YoY %	-2.22%	-17.08%	42.50%	-1.37%	1.39%	-1.60%	-	-
Horiz. %	113.69%	116.27%	140.23%	98.40%	99.77%	98.40%	100.00%	-
DY	9.47	9.30	9.14	9.70	9.47	9.88	10.12	-4.34%
YoY %	1.83%	1.75%	-5.77%	2.43%	-4.15%	-2.37%	-	-
Horiz. %	93.58%	91.90%	90.32%	95.85%	93.58%	97.63%	100.00%	-
P/NAPS	0.57	0.58	0.43	0.62	0.55	0.52	0.50	9.15%
YoY %	-1.72%	34.88%	-30.65%	12.73%	5.77%	4.00%	-	-
Horiz. %	114.00%	116.00%	86.00%	124.00%	110.00%	104.00%	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