[BSTEAD] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 1.21%

YoY- 56.43%

Quarter Report

Boustead Q3-Y2010.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	7,016,500	6,216,200	6,181,800	5,973,100	5,878,300	5,729,500	5,392,000	19.24%
YoY %	12.87%	0.56%	3.49%	1.61%	2.60%	6.26%	-	-
Horiz. %	130.13%	115.29%	114.65%	110.78%	109.02%	106.26%	100.00%	-
PBT	824,500	759,800	726,200	682,200	654,000	550,100	501,600	39.40%
YoY %	8.52%	4.63%	6.45%	4.31%	18.89%	9.67%	-	-
Horiz. %	164.37%	151.48%	144.78%	136.00%	130.38%	109.67%	100.00%	-
Tax	-107,700	-104,600	-101,300	-112,700	-100,600	-95,300	-83,200	18.83%
YoY %	-2.96%	-3.26%	10.12%	-12.03%	-5.56%	-14.54%	-	-
Horiz. %	129.45%	125.72%	121.75%	135.46%	120.91%	114.54%	100.00%	-
NP	716,800	655,200	624,900	569,500	553,400	454,800	418,400	43.31%
YoY %	9.40%	4.85%	9.73%	2.91%	21.68%	8.70%	-	-
Horiz. %	171.32%	156.60%	149.35%	136.11%	132.27%	108.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	598,200	559,500	537,500	476,300	470,600	371,000	341,600	45.43%
YoY %	6.92%	4.09%	12.85%	1.21%	26.85%	8.61%	-	-
Horiz. %	175.12%	163.79%	157.35%	139.43%	137.76%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.06%	13.77%	13.95%	16.52%	15.38%	17.32%	16.59%	-
YoY %	-5.16%	-1.29%	-15.56%	7.41%	-11.20%	4.40%	-	-
Horiz. %	78.72%	83.00%	84.09%	99.58%	92.71%	104.40%	100.00%	-
Total Cost	6,299,700	5,561,000	5,556,900	5,403,600	5,324,900	5,274,700	4,973,600	17.11%
YoY %	13.28%	0.07%	2.84%	1.48%	0.95%	6.05%	-	-
Horiz. %	126.66%	111.81%	111.73%	108.65%	107.06%	106.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,343,268	4,222,782	4,230,648	4,091,760	4,054,910	3,950,297	3,829,207	8.78%
YoY %	2.85%	-0.19%	3.39%	0.91%	2.65%	3.16%	-	-
Horiz. %	113.42%	110.28%	110.48%	106.86%	105.89%	103.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	300,932	394,363	365,380	343,735	282,931	222,053	208,354	27.86%
YoY %	-23.69%	7.93%	6.30%	21.49%	27.42%	6.57%	-	-
Horiz. %	144.43%	189.28%	175.37%	164.98%	135.79%	106.57%	100.00%	-
Div Payout %	50.31%	70.48%	67.98%	72.17%	60.12%	59.85%	60.99%	-
YoY %	-28.62%	3.68%	-5.81%	20.04%	0.45%	-1.87%	-	-
Horiz. %	82.49%	115.56%	111.46%	118.33%	98.57%	98.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	4,343,268	4,222,782	4,230,648	4,091,760	4,054,910	3,950,297	3,829,207	8.78%
YoY %	2.85%	-0.19%	3.39%	0.91%	2.65%	3.16%	-	-
Horiz. %	113.42%	110.28%	110.48%	106.86%	105.89%	103.16%	100.00%	-
NOSH	940,101	940,486	940,144	940,634	934,311	925,128	911,716	2.07%
YoY %	-0.04%	0.04%	-0.05%	0.68%	0.99%	1.47%	-	-
Horiz. %	103.11%	103.16%	103.12%	103.17%	102.48%	101.47%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	10.22%	10.54%	10.11%	9.53%	9.41%	7.94%	7.76%	-
YoY %	-3.04%	4.25%	6.09%	1.28%	18.51%	2.32%	-	-
Horiz. %	131.70%	135.82%	130.28%	122.81%	121.26%	102.32%	100.00%	-
ROE	13.77%	13.25%	12.70%	11.64%	11.61%	9.39%	8.92%	-
YoY %	3.92%	4.33%	9.11%	0.26%	23.64%	5.27%	-	-
Horiz. %	154.37%	148.54%	142.38%	130.49%	130.16%	105.27%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	746.36	660.96	657.54	635.01	629.16	619.32	591.41	16.83%
YoY %	12.92%	0.52%	3.55%	0.93%	1.59%	4.72%	-	-
Horiz. %	126.20%	111.76%	111.18%	107.37%	106.38%	104.72%	100.00%	-
EPS	63.63	59.49	57.17	50.64	50.37	40.10	37.47	42.47%
YoY %	6.96%	4.06%	12.89%	0.54%	25.61%	7.02%	-	-
Horiz. %	169.82%	158.77%	152.58%	135.15%	134.43%	107.02%	100.00%	-
DPS	32.00	42.00	39.00	36.54	30.28	24.00	22.85	25.24%
YoY %	-23.81%	7.69%	6.73%	20.67%	26.17%	5.03%	-	-
Horiz. %	140.04%	183.81%	170.68%	159.91%	132.52%	105.03%	100.00%	-
NAPS	4.62	4.49	4.50	4.35	4.34	4.27	4.20	6.57%
YoY %	2.90%	-0.22%	3.45%	0.23%	1.64%	1.67%	-	-
Horiz. %	110.00%	106.90%	107.14%	103.57%	103.33%	101.67%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 940,634
RPS	346.15	306.67	304.97	294.68	290.00	282.66	266.01	19.24%
YoY %	12.87%	0.56%	3.49%	1.61%	2.60%	6.26%	-	-
Horiz. %	130.13%	115.29%	114.65%	110.78%	109.02%	106.26%	100.00%	-
EPS	29.51	27.60	26.52	23.50	23.22	18.30	16.85	45.44%
YoY %	6.92%	4.07%	12.85%	1.21%	26.89%	8.61%	-	-
Horiz. %	175.13%	163.80%	157.39%	139.47%	137.80%	108.61%	100.00%	-
DPS	14.85	19.46	18.03	16.96	13.96	10.95	10.28	27.87%
YoY %	-23.69%	7.93%	6.31%	21.49%	27.49%	6.52%	-	-
Horiz. %	144.46%	189.30%	175.39%	164.98%	135.80%	106.52%	100.00%	-
NAPS	2.1427	2.0833	2.0871	2.0186	2.0004	1.9488	1.8891	8.78%
YoY %	2.85%	-0.18%	3.39%	0.91%	2.65%	3.16%	-	-
Horiz. %	113.42%	110.28%	110.48%	106.86%	105.89%	103.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	5.51	5.22	4.79	4.38	3.52	3.13	3.08	-
P/RPS	0.74	0.79	0.73	0.69	0.56	0.51	0.52	26.59%
YoY %	-6.33%	8.22%	5.80%	23.21%	9.80%	-1.92%	-	-
Horiz. %	142.31%	151.92%	140.38%	132.69%	107.69%	98.08%	100.00%	-
P/EPS	8.66	8.77	8.38	8.65	6.99	7.80	8.22	3.54%
YoY %	-1.25%	4.65%	-3.12%	23.75%	-10.38%	-5.11%	-	-
Horiz. %	105.35%	106.69%	101.95%	105.23%	85.04%	94.89%	100.00%	-
EY	11.55	11.40	11.94	11.56	14.31	12.81	12.16	-3.38%
YoY %	1.32%	-4.52%	3.29%	-19.22%	11.71%	5.35%	-	-
Horiz. %	94.98%	93.75%	98.19%	95.07%	117.68%	105.35%	100.00%	-
DY	5.81	8.05	8.14	8.34	8.60	7.67	7.42	-15.08%
YoY %	-27.83%	-1.11%	-2.40%	-3.02%	12.13%	3.37%	-	-
Horiz. %	78.30%	108.49%	109.70%	112.40%	115.90%	103.37%	100.00%	-
P/NAPS	1.19	1.16	1.06	1.01	0.81	0.73	0.73	38.63%
YoY %	2.59%	9.43%	4.95%	24.69%	10.96%	0.00%	-	-
Horiz. %	163.01%	158.90%	145.21%	138.36%	110.96%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	27/05/11	25/02/11	29/11/10	23/08/10	31/05/10	25/02/10	-
Price	4.90	5.10	4.81	4.68	3.88	3.15	3.03	-
P/RPS	0.66	0.77	0.73	0.74	0.62	0.51	0.51	18.81%
YoY %	-14.29%	5.48%	-1.35%	19.35%	21.57%	0.00%	-	-
Horiz. %	129.41%	150.98%	143.14%	145.10%	121.57%	100.00%	100.00%	-
P/EPS	7.70	8.57	8.41	9.24	7.70	7.85	8.09	-3.24%
YoY %	-10.15%	1.90%	-8.98%	20.00%	-1.91%	-2.97%	-	-
Horiz. %	95.18%	105.93%	103.96%	114.22%	95.18%	97.03%	100.00%	-
EY	12.99	11.66	11.89	10.82	12.98	12.73	12.37	3.32%
YoY %	11.41%	-1.93%	9.89%	-16.64%	1.96%	2.91%	-	-
Horiz. %	105.01%	94.26%	96.12%	87.47%	104.93%	102.91%	100.00%	-
DY	6.53	8.24	8.11	7.81	7.80	7.62	7.54	-9.16%
YoY %	-20.75%	1.60%	3.84%	0.13%	2.36%	1.06%	-	-
Horiz. %	86.60%	109.28%	107.56%	103.58%	103.45%	101.06%	100.00%	-
P/NAPS	1.06	1.14	1.07	1.08	0.89	0.74	0.72	29.50%
YoY %	-7.02%	6.54%	-0.93%	21.35%	20.27%	2.78%	-	-
Horiz. %	147.22%	158.33%	148.61%	150.00%	123.61%	102.78%	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