[BSTEAD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 4.85%

YoY- 31.68%

Quarter Report

Boustead Q3-Y2011.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	9,597,900	9,326,300	8,555,800	7,691,300	7,016,500	6,216,200	6,181,800	34.11%
YoY %	2.91%	9.01%	11.24%	9.62%	12.87%	0.56%	-	-
Horiz. %	155.26%	150.87%	138.40%	124.42%	113.50%	100.56%	100.00%	-
PBT	714,500	885,700	831,000	837,900	824,500	759,800	726,200	-1.07%
YoY %	-19.33%	6.58%	-0.82%	1.63%	8.52%	4.63%	-	-
Horiz. %	98.39%	121.96%	114.43%	115.38%	113.54%	104.63%	100.00%	-
Tax	-95,400	-99,600	-99,100	-101,400	-107,700	-104,600	-101,300	-3.92%
YoY %	4.22%	-0.50%	2.27%	5.85%	-2.96%	-3.26%	-	-
Horiz. %	94.18%	98.32%	97.83%	100.10%	106.32%	103.26%	100.00%	-
NP	619,100	786,100	731,900	736,500	716,800	655,200	624,900	-0.62%
YoY %	-21.24%	7.41%	-0.62%	2.75%	9.40%	4.85%	-	-
Horiz. %	99.07%	125.80%	117.12%	117.86%	114.71%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	501,500	643,000	610,600	627,200	598,200	559,500	537,500	-4.52%
YoY %	-22.01%	5.31%	-2.65%	4.85%	6.92%	4.09%	-	-
Horiz. %	93.30%	119.63%	113.60%	116.69%	111.29%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.35%	11.25%	11.93%	12.10%	13.06%	13.77%	13.95%	-
YoY %	18.67%	-5.70%	-1.40%	-7.35%	-5.16%	-1.29%	-	-
Horiz. %	95.70%	80.65%	85.52%	86.74%	93.62%	98.71%	100.00%	-
Total Cost	8,978,800	8,540,200	7,823,900	6,954,800	6,299,700	5,561,000	5,556,900	37.73%
YoY %	5.14%	9.16%	12.50%	10.40%	13.28%	0.07%	-	-
Horiz. %	161.58%	153.69%	140.80%	125.16%	113.37%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,545,626	4,582,102	4,892,840	4,352,776	4,343,268	4,222,782	4,230,648	4.90%
YoY %	-0.80%	-6.35%	12.41%	0.22%	2.85%	-0.19%	-	-
Horiz. %	107.45%	108.31%	115.65%	102.89%	102.66%	99.81%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	454,983	471,511	375,164	394,883	300,932	394,363	365,380	15.75%
YoY %	-3.51%	25.68%	-4.99%	31.22%	-23.69%	7.93%	-	-
Horiz. %	124.52%	129.05%	102.68%	108.07%	82.36%	107.93%	100.00%	-
Div Payout %	90.72%	73.33%	61.44%	62.96%	50.31%	70.48%	67.98%	-
YoY %	23.71%	19.35%	-2.41%	25.14%	-28.62%	3.68%	-	-
Horiz. %	133.45%	107.87%	90.38%	92.62%	74.01%	103.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	4,545,626	4,582,102	4,892,840	4,352,776	4,343,268	4,222,782	4,230,648	4.90%
YoY %	-0.80%	-6.35%	12.41%	0.22%	2.85%	-0.19%	-	-
Horiz. %	107.45%	108.31%	115.65%	102.89%	102.66%	99.81%	100.00%	-
NOSH	1,033,096	1,034,334	1,034,427	940,124	940,101	940,486	940,144	6.49%
YoY %	-0.12%	-0.01%	10.03%	0.00%	-0.04%	0.04%	-	-
Horiz. %	109.89%	110.02%	110.03%	100.00%	100.00%	100.04%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	6.45%	8.43%	8.55%	9.58%	10.22%	10.54%	10.11%	-
YoY %	-23.49%	-1.40%	-10.75%	-6.26%	-3.04%	4.25%	-	-
Horiz. %	63.80%	83.38%	84.57%	94.76%	101.09%	104.25%	100.00%	-
ROE	11.03%	14.03%	12.48%	14.41%	13.77%	13.25%	12.70%	-
YoY %	-21.38%	12.42%	-13.39%	4.65%	3.92%	4.33%	-	-
Horiz. %	86.85%	110.47%	98.27%	113.46%	108.43%	104.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	929.04	901.67	827.11	818.12	746.36	660.96	657.54	25.94%
YoY %	3.04%	9.01%	1.10%	9.61%	12.92%	0.52%	-	-
Horiz. %	141.29%	137.13%	125.79%	124.42%	113.51%	100.52%	100.00%	-
EPS	48.54	62.17	59.03	66.71	63.63	59.49	57.17	-10.34%
YoY %	-21.92%	5.32%	-11.51%	4.84%	6.96%	4.06%	-	-
Horiz. %	84.90%	108.75%	103.25%	116.69%	111.30%	104.06%	100.00%	-
DPS	44.04	45.59	36.27	42.00	32.00	42.00	39.00	8.44%
YoY %	-3.40%	25.70%	-13.64%	31.25%	-23.81%	7.69%	-	-
Horiz. %	112.92%	116.90%	93.00%	107.69%	82.05%	107.69%	100.00%	-
NAPS	4.40	4.43	4.73	4.63	4.62	4.49	4.50	-1.48%
YoY %	-0.68%	-6.34%	2.16%	0.22%	2.90%	-0.22%	-	-
Horiz. %	97.78%	98.44%	105.11%	102.89%	102.67%	99.78%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 940,124
RPS	473.50	460.10	422.09	379.44	346.15	306.67	304.97	34.11%
YoY %	2.91%	9.01%	11.24%	9.62%	12.87%	0.56%	-	-
Horiz. %	155.26%	150.87%	138.40%	124.42%	113.50%	100.56%	100.00%	-
EPS	24.74	31.72	30.12	30.94	29.51	27.60	26.52	-4.53%
YoY %	-22.01%	5.31%	-2.65%	4.85%	6.92%	4.07%	-	-
Horiz. %	93.29%	119.61%	113.57%	116.67%	111.27%	104.07%	100.00%	-
DPS	22.45	23.26	18.51	19.48	14.85	19.46	18.03	15.75%
YoY %	-3.48%	25.66%	-4.98%	31.18%	-23.69%	7.93%	-	-
Horiz. %	124.51%	129.01%	102.66%	108.04%	82.36%	107.93%	100.00%	-
NAPS	2.2425	2.2605	2.4138	2.1474	2.1427	2.0833	2.0871	4.90%
YoY %	-0.80%	-6.35%	12.41%	0.22%	2.85%	-0.18%	-	-
Horiz. %	107.45%	108.31%	115.65%	102.89%	102.66%	99.82%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	5.32	5.43	5.25	4.49	5.51	5.22	4.79	-
P/RPS	0.57	0.60	0.63	0.55	0.74	0.79	0.73	-15.21%
YoY %	-5.00%	-4.76%	14.55%	-25.68%	-6.33%	8.22%	-	-
Horiz. %	78.08%	82.19%	86.30%	75.34%	101.37%	108.22%	100.00%	-
P/EPS	10.96	8.73	8.89	6.73	8.66	8.77	8.38	19.61%
YoY %	25.54%	-1.80%	32.10%	-22.29%	-1.25%	4.65%	-	-
Horiz. %	130.79%	104.18%	106.09%	80.31%	103.34%	104.65%	100.00%	-
EY	9.12	11.45	11.24	14.86	11.55	11.40	11.94	-16.45%
YoY %	-20.35%	1.87%	-24.36%	28.66%	1.32%	-4.52%	-	-
Horiz. %	76.38%	95.90%	94.14%	124.46%	96.73%	95.48%	100.00%	-
DY	8.28	8.40	6.91	9.35	5.81	8.05	8.14	1.14%
YoY %	-1.43%	21.56%	-26.10%	60.93%	-27.83%	-1.11%	-	-
Horiz. %	101.72%	103.19%	84.89%	114.86%	71.38%	98.89%	100.00%	-
P/NAPS	1.21	1.23	1.11	0.97	1.19	1.16	1.06	9.23%
YoY %	-1.63%	10.81%	14.43%	-18.49%	2.59%	9.43%	-	-
Horiz. %	114.15%	116.04%	104.72%	91.51%	112.26%	109.43%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/12	28/05/12	27/02/12	21/11/11	18/08/11	27/05/11	25/02/11	-
Price	5.43	5.08	5.41	4.85	4.90	5.10	4.81	-
P/RPS	0.58	0.56	0.65	0.59	0.66	0.77	0.73	-14.22%
YoY %	3.57%	-13.85%	10.17%	-10.61%	-14.29%	5.48%	-	-
Horiz. %	79.45%	76.71%	89.04%	80.82%	90.41%	105.48%	100.00%	-
P/EPS	11.19	8.17	9.17	7.27	7.70	8.57	8.41	20.99%
YoY %	36.96%	-10.91%	26.13%	-5.58%	-10.15%	1.90%	-	-
Horiz. %	133.06%	97.15%	109.04%	86.44%	91.56%	101.90%	100.00%	-
EY	8.94	12.24	10.91	13.76	12.99	11.66	11.89	-17.32%
YoY %	-26.96%	12.19%	-20.71%	5.93%	11.41%	-1.93%	-	-
Horiz. %	75.19%	102.94%	91.76%	115.73%	109.25%	98.07%	100.00%	-
DY	8.11	8.97	6.70	8.66	6.53	8.24	8.11	0.00%
YoY %	-9.59%	33.88%	-22.63%	32.62%	-20.75%	1.60%	-	-
Horiz. %	100.00%	110.60%	82.61%	106.78%	80.52%	101.60%	100.00%	-
P/NAPS	1.23	1.15	1.14	1.05	1.06	1.14	1.07	9.74%
YoY %	6.96%	0.88%	8.57%	-0.94%	-7.02%	6.54%	-	-
Horiz. %	114.95%	107.48%	106.54%	98.13%	99.07%	106.54%	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