[BSTEAD] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 2.9%

YoY- 39.22%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	5,670,901	6,401,534	7,029,818	7,990,760	7,535,094	6,629,070	5,751,919	-0.94%
YoY %	-11.41%	-8.94%	-12.03%	6.05%	13.67%	15.25%	-	-
Horiz. %	98.59%	111.29%	122.22%	138.92%	131.00%	115.25%	100.00%	-
PBT	397,207	531,465	678,902	984,808	1,064,621	964,132	828,814	-38.78%
YoY %	-25.26%	-21.72%	-31.06%	-7.50%	10.42%	16.33%	-	-
Horiz. %	47.92%	64.12%	81.91%	118.82%	128.45%	116.33%	100.00%	-
Tax	19,215	6,350	-11,228	-155,902	-206,442	-188,553	-174,278	-
YoY %	202.60%	156.56%	92.80%	24.48%	-9.49%	-8.19%	-	-
Horiz. %	-11.03%	-3.64%	6.44%	89.46%	118.46%	108.19%	100.00%	-
NP	416,422	537,815	667,674	828,906	858,179	775,579	654,536	-26.04%
YoY %	-22.57%	-19.45%	-19.45%	-3.41%	10.65%	18.49%	-	-
Horiz. %	63.62%	82.17%	102.01%	126.64%	131.11%	118.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,283	487,274	578,786	647,369	629,112	566,665	477,736	-13.82%
YoY %	-21.55%	-15.81%	-10.59%	2.90%	11.02%	18.61%	-	-
Horiz. %	80.02%	102.00%	121.15%	135.51%	131.69%	118.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.84%	-1.19%	1.65%	15.83%	19.39%	19.56%	21.03%	-
YoY %	-306.72%	-172.12%	-89.58%	-18.36%	-0.87%	-6.99%	-	-
Horiz. %	-23.01%	-5.66%	7.85%	75.27%	92.20%	93.01%	100.00%	-
Total Cost	5,254,479	5,863,719	6,362,144	7,161,854	6,676,915	5,853,491	5,097,383	2.04%
YoY %	-10.39%	-7.83%	-11.17%	7.26%	14.07%	14.83%	-	-
Horiz. %	103.08%	115.03%	124.81%	140.50%	130.99%	114.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	17.01%
YoY %	-1.11%	2.05%	3.44%	9.88%	1.72%	8.47%	-	-
Horiz. %	126.56%	127.98%	125.41%	121.23%	110.33%	108.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	194,744	193,639	192,537	222,538	216,136	214,603	183,146	4.18%
YoY %	0.57%	0.57%	-13.48%	2.96%	0.71%	17.18%	-	-
Horiz. %	106.33%	105.73%	105.13%	121.51%	118.01%	117.18%	100.00%	-
Div Payout %	50.94%	39.74%	33.27%	34.38%	34.36%	37.87%	38.34%	-
YoY %	28.18%	19.45%	-3.23%	0.06%	-9.27%	-1.23%	-	-
Horiz. %	132.86%	103.65%	86.78%	89.67%	89.62%	98.77%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	17.01%
YoY %	-1.11%	2.05%	3.44%	9.88%	1.72%	8.47%	-	-
Horiz. %	126.56%	127.98%	125.41%	121.23%	110.33%	108.47%	100.00%	-
NOSH	651,054	651,156	650,894	643,626	628,948	629,128	618,680	3.46%
YoY %	-0.02%	0.04%	1.13%	2.33%	-0.03%	1.69%	-	-
Horiz. %	105.23%	105.25%	105.21%	104.03%	101.66%	101.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.34%	8.40%	9.50%	10.37%	11.39%	11.70%	11.38%	-
YoY %	-12.62%	-11.58%	-8.39%	-8.96%	-2.65%	2.81%	-	-
Horiz. %	64.50%	73.81%	83.48%	91.12%	100.09%	102.81%	100.00%	-
ROE	13.02%	16.41%	19.89%	23.02%	24.58%	22.52%	20.59%	-
YoY %	-20.66%	-17.50%	-13.60%	-6.35%	9.15%	9.37%	-	-
Horiz. %	63.23%	79.70%	96.60%	111.80%	119.38%	109.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	871.03	983.10	1,080.02	1,241.52	1,198.05	1,053.69	929.71	-4.25%
YoY %	-11.40%	-8.97%	-13.01%	3.63%	13.70%	13.34%	-	-
Horiz. %	93.69%	105.74%	116.17%	133.54%	128.86%	113.34%	100.00%	-
EPS	58.72	74.83	88.92	100.58	100.03	90.07	77.22	-16.70%
YoY %	-21.53%	-15.85%	-11.59%	0.55%	11.06%	16.64%	-	-
Horiz. %	76.04%	96.90%	115.15%	130.25%	129.54%	116.64%	100.00%	-
DPS	30.00	29.74	29.58	34.58	34.36	34.11	29.60	0.89%
YoY %	0.87%	0.54%	-14.46%	0.64%	0.73%	15.24%	-	-
Horiz. %	101.35%	100.47%	99.93%	116.82%	116.08%	115.24%	100.00%	-
NAPS	4.51	4.56	4.47	4.37	4.07	4.00	3.75	13.10%
YoY %	-1.10%	2.01%	2.29%	7.37%	1.75%	6.67%	-	-
Horiz. %	120.27%	121.60%	119.20%	116.53%	108.53%	106.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 643,626
RPS	279.77	315.81	346.81	394.22	371.74	327.04	283.77	-0.94%
YoY %	-11.41%	-8.94%	-12.03%	6.05%	13.67%	15.25%	-	-
Horiz. %	98.59%	111.29%	122.22%	138.92%	131.00%	115.25%	100.00%	-
EPS	18.86	24.04	28.55	31.94	31.04	27.96	23.57	-13.82%
YoY %	-21.55%	-15.80%	-10.61%	2.90%	11.02%	18.63%	-	-
Horiz. %	80.02%	101.99%	121.13%	135.51%	131.69%	118.63%	100.00%	-
DPS	9.61	9.55	9.50	10.98	10.66	10.59	9.04	4.16%
YoY %	0.63%	0.53%	-13.48%	3.00%	0.66%	17.15%	-	-
Horiz. %	106.31%	105.64%	105.09%	121.46%	117.92%	117.15%	100.00%	-
NAPS	1.4486	1.4649	1.4354	1.3876	1.2629	1.2415	1.1446	17.01%
YoY %	-1.11%	2.06%	3.44%	9.87%	1.72%	8.47%	-	-
Horiz. %	126.56%	127.98%	125.41%	121.23%	110.34%	108.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.51	2.92	3.05	4.05	4.86	4.44	5.75	-
P/RPS	0.40	0.30	0.28	0.33	0.41	0.42	0.62	-25.35%
YoY %	33.33%	7.14%	-15.15%	-19.51%	-2.38%	-32.26%	-	-
Horiz. %	64.52%	48.39%	45.16%	53.23%	66.13%	67.74%	100.00%	-
P/EPS	5.98	3.90	3.43	4.03	4.86	4.93	7.45	-13.64%
YoY %	53.33%	13.70%	-14.89%	-17.08%	-1.42%	-33.83%	-	-
Horiz. %	80.27%	52.35%	46.04%	54.09%	65.23%	66.17%	100.00%	-
EY	16.73	25.63	29.15	24.83	20.58	20.29	13.43	15.79%
YoY %	-34.72%	-12.08%	17.40%	20.65%	1.43%	51.08%	-	-
Horiz. %	124.57%	190.84%	217.05%	184.88%	153.24%	151.08%	100.00%	-
DY	8.55	10.18	9.70	8.54	7.07	7.68	5.15	40.25%
YoY %	-16.01%	4.95%	13.58%	20.79%	-7.94%	49.13%	-	-
Horiz. %	166.02%	197.67%	188.35%	165.83%	137.28%	149.13%	100.00%	-
P/NAPS	0.78	0.64	0.68	0.93	1.19	1.11	1.53	-36.20%
YoY %	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-27.45%	-	-
Horiz. %	50.98%	41.83%	44.44%	60.78%	77.78%	72.55%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	-
Price	3.24	3.15	2.74	2.76	4.28	4.72	4.44	-
P/RPS	0.37	0.32	0.25	0.22	0.36	0.45	0.48	-15.94%
YoY %	15.62%	28.00%	13.64%	-38.89%	-20.00%	-6.25%	-	-
Horiz. %	77.08%	66.67%	52.08%	45.83%	75.00%	93.75%	100.00%	-
P/EPS	5.52	4.21	3.08	2.74	4.28	5.24	5.75	-2.68%
YoY %	31.12%	36.69%	12.41%	-35.98%	-18.32%	-8.87%	-	-
Horiz. %	96.00%	73.22%	53.57%	47.65%	74.43%	91.13%	100.00%	-
EY	18.12	23.76	32.45	36.44	23.37	19.08	17.39	2.78%
YoY %	-23.74%	-26.78%	-10.95%	55.93%	22.48%	9.72%	-	-
Horiz. %	104.20%	136.63%	186.60%	209.55%	134.39%	109.72%	100.00%	-
DY	9.26	9.44	10.80	12.53	8.03	7.23	6.67	24.47%
YoY %	-1.91%	-12.59%	-13.81%	56.04%	11.07%	8.40%	-	-
Horiz. %	138.83%	141.53%	161.92%	187.86%	120.39%	108.40%	100.00%	-
P/NAPS	0.72	0.69	0.61	0.63	1.05	1.18	1.18	-28.08%
YoY %	4.35%	13.11%	-3.17%	-40.00%	-11.02%	0.00%	-	-
Horiz. %	61.02%	58.47%	51.69%	53.39%	88.98%	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