[BSTEAD] QoQ TTM Result on 30-Sep-2006 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -9.11%

YoY- 9.26%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	4,164,560	4,172,299	4,114,326	4,143,211	3,354,710	2,520,037	1,924,170	67.55%
YoY %	-0.19%	1.41%	-0.70%	23.50%	33.12%	30.97%	-	-
Horiz. %	216.43%	216.84%	213.82%	215.32%	174.35%	130.97%	100.00%	-
PBT	507,496	463,334	386,431	240,686	264,325	229,694	271,193	52.03%
YoY %	9.53%	19.90%	60.55%	-8.94%	15.08%	-15.30%	-	-
Horiz. %	187.13%	170.85%	142.49%	88.75%	97.47%	84.70%	100.00%	-
Tax	-39,037	-46,538	-35,033	-50,641	-53,525	-34,586	-40,746	-2.82%
YoY %	16.12%	-32.84%	30.82%	5.39%	-54.76%	15.12%	-	-
Horiz. %	95.81%	114.21%	85.98%	124.28%	131.36%	84.88%	100.00%	-
NP	468,459	416,796	351,398	190,045	210,800	195,108	230,447	60.68%
YoY %	12.40%	18.61%	84.90%	-9.85%	8.04%	-15.33%	-	-
Horiz. %	203.28%	180.86%	152.49%	82.47%	91.47%	84.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,810	269,831	210,184	136,750	150,453	155,941	190,503	46.07%
YoY %	24.45%	28.38%	53.70%	-9.11%	-3.52%	-18.14%	-	-
Horiz. %	176.28%	141.64%	110.33%	71.78%	78.98%	81.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.69%	10.04%	9.07%	21.04%	20.25%	15.06%	15.02%	-
YoY %	-23.41%	10.69%	-56.89%	3.90%	34.46%	0.27%	-	-
Horiz. %	51.20%	66.84%	60.39%	140.08%	134.82%	100.27%	100.00%	-
Total Cost	3,696,101	3,755,503	3,762,928	3,953,166	3,143,910	2,324,929	1,693,723	68.48%
YoY %	-1.58%	-0.20%	-4.81%	25.74%	35.23%	37.27%	-	-
Horiz. %	218.22%	221.73%	222.17%	233.40%	185.62%	137.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,034,178	1,981,092	1,926,351	1,774,601	1,774,763	1,749,396	2,397,281	-10.39%
YoY %	2.68%	2.84%	8.55%	-0.01%	1.45%	-27.03%	-	-
Horiz. %	84.85%	82.64%	80.36%	74.03%	74.03%	72.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	110,640	110,504	110,504	95,081	94,521	93,871	93,871	11.61%
YoY %	0.12%	0.00%	16.22%	0.59%	0.69%	0.00%	-	-
Horiz. %	117.86%	117.72%	117.72%	101.29%	100.69%	100.00%	100.00%	-
Div Payout %	32.95%	40.95%	52.58%	69.53%	62.82%	60.20%	49.28%	-
YoY %	-19.54%	-22.12%	-24.38%	10.68%	4.35%	22.16%	-	-
Horiz. %	66.86%	83.10%	106.70%	141.09%	127.48%	122.16%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	2,034,178	1,981,092	1,926,351	1,774,601	1,774,763	1,749,396	2,397,281	-10.39%
YoY %	2.68%	2.84%	8.55%	-0.01%	1.45%	-27.03%	-	-
Horiz. %	84.85%	82.64%	80.36%	74.03%	74.03%	72.97%	100.00%	-
NOSH	598,287	598,517	598,245	597,509	595,558	593,015	590,463	0.88%
YoY %	-0.04%	0.05%	0.12%	0.33%	0.43%	0.43%	-	-
Horiz. %	101.33%	101.36%	101.32%	101.19%	100.86%	100.43%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	11.25%	9.99%	8.54%	4.59%	6.28%	7.74%	11.98%	-
YoY %	12.61%	16.98%	86.06%	-26.91%	-18.86%	-35.39%	-	-
Horiz. %	93.91%	83.39%	71.29%	38.31%	52.42%	64.61%	100.00%	-
ROE	16.51%	13.62%	10.91%	7.71%	8.48%	8.91%	7.95%	-
YoY %	21.22%	24.84%	41.50%	-9.08%	-4.83%	12.08%	-	-
Horiz. %	207.67%	171.32%	137.23%	96.98%	106.67%	112.08%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	696.08	697.11	687.73	693.41	563.29	424.95	325.87	66.09%
YoY %	-0.15%	1.36%	-0.82%	23.10%	32.55%	30.40%	-	-
Horiz. %	213.61%	213.92%	211.04%	212.79%	172.86%	130.40%	100.00%	-
EPS	56.13	45.08	35.13	22.89	25.26	26.30	32.26	44.80%
YoY %	24.51%	28.32%	53.47%	-9.38%	-3.95%	-18.47%	-	-
Horiz. %	173.99%	139.74%	108.90%	70.95%	78.30%	81.53%	100.00%	-
DPS	18.50	18.50	18.50	16.00	16.00	16.00	16.00	10.19%
YoY %	0.00%	0.00%	15.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.62%	115.62%	115.62%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.40	3.31	3.22	2.97	2.98	2.95	4.06	-11.18%
YoY %	2.72%	2.80%	8.42%	-0.34%	1.02%	-27.34%	-	-
Horiz. %	83.74%	81.53%	79.31%	73.15%	73.40%	72.66%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 597,509
RPS	205.45	205.84	202.98	204.40	165.50	124.32	94.93	67.55%
YoY %	-0.19%	1.41%	-0.69%	23.50%	33.12%	30.96%	-	-
Horiz. %	216.42%	216.83%	213.82%	215.32%	174.34%	130.96%	100.00%	-
EPS	16.57	13.31	10.37	6.75	7.42	7.69	9.40	46.07%
YoY %	24.49%	28.35%	53.63%	-9.03%	-3.51%	-18.19%	-	-
Horiz. %	176.28%	141.60%	110.32%	71.81%	78.94%	81.81%	100.00%	-
DPS	5.46	5.45	5.45	4.69	4.66	4.63	4.63	11.65%
YoY %	0.18%	0.00%	16.20%	0.64%	0.65%	0.00%	-	-
Horiz. %	117.93%	117.71%	117.71%	101.30%	100.65%	100.00%	100.00%	-
NAPS	1.0035	0.9774	0.9503	0.8755	0.8756	0.863	1.1827	-10.40%
YoY %	2.67%	2.85%	8.54%	-0.01%	1.46%	-27.03%	-	-
Horiz. %	84.85%	82.64%	80.35%	74.03%	74.03%	72.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	2.69	2.03	1.72	1.68	1.60	1.77	1.58	-
P/RPS	0.39	0.29	0.25	0.24	0.28	0.42	0.48	-12.96%
YoY %	34.48%	16.00%	4.17%	-14.29%	-33.33%	-12.50%	-	-
Horiz. %	81.25%	60.42%	52.08%	50.00%	58.33%	87.50%	100.00%	-
P/EPS	4.79	4.50	4.90	7.34	6.33	6.73	4.90	-1.50%
YoY %	6.44%	-8.16%	-33.24%	15.96%	-5.94%	37.35%	-	-
Horiz. %	97.76%	91.84%	100.00%	149.80%	129.18%	137.35%	100.00%	-
EY	20.87	22.21	20.43	13.62	15.79	14.86	20.42	1.46%
YoY %	-6.03%	8.71%	50.00%	-13.74%	6.26%	-27.23%	-	-
Horiz. %	102.20%	108.77%	100.05%	66.70%	77.33%	72.77%	100.00%	-
DY	6.88	9.11	10.76	9.52	10.00	9.04	10.13	-22.78%
YoY %	-24.48%	-15.33%	13.03%	-4.80%	10.62%	-10.76%	-	-
Horiz. %	67.92%	89.93%	106.22%	93.98%	98.72%	89.24%	100.00%	-
P/NAPS	0.79	0.61	0.53	0.57	0.54	0.60	0.39	60.30%
YoY %	29.51%	15.09%	-7.02%	5.56%	-10.00%	53.85%	-	-
Horiz. %	202.56%	156.41%	135.90%	146.15%	138.46%	153.85%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	15/05/07	27/02/07	23/11/06	25/08/06	25/05/06	15/03/06	-
Price	4.35	2.11	1.94	1.71	1.69	1.72	1.75	-
P/RPS	0.62	0.30	0.28	0.25	0.30	0.40	0.54	9.67%
YoY %	106.67%	7.14%	12.00%	-16.67%	-25.00%	-25.93%	-	-
Horiz. %	114.81%	55.56%	51.85%	46.30%	55.56%	74.07%	100.00%	-
P/EPS	7.75	4.68	5.52	7.47	6.69	6.54	5.42	27.00%
YoY %	65.60%	-15.22%	-26.10%	11.66%	2.29%	20.66%	-	-
Horiz. %	142.99%	86.35%	101.85%	137.82%	123.43%	120.66%	100.00%	-
EY	12.90	21.37	18.11	13.38	14.95	15.29	18.44	-21.24%
YoY %	-39.64%	18.00%	35.35%	-10.50%	-2.22%	-17.08%	-	-
Horiz. %	69.96%	115.89%	98.21%	72.56%	81.07%	82.92%	100.00%	-
DY	4.25	8.77	9.54	9.36	9.47	9.30	9.14	-40.06%
YoY %	-51.54%	-8.07%	1.92%	-1.16%	1.83%	1.75%	-	-
Horiz. %	46.50%	95.95%	104.38%	102.41%	103.61%	101.75%	100.00%	-
P/NAPS	1.28	0.64	0.60	0.58	0.57	0.58	0.43	107.34%
YoY %	100.00%	6.67%	3.45%	1.75%	-1.72%	34.88%	-	-
Horiz. %	297.67%	148.84%	139.53%	134.88%	132.56%	134.88%	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