[BSTEAD] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 53.7%

YoY- 10.33%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	4,522,393	4,164,560	4,172,299	4,114,326	4,143,211	3,354,710	2,520,037	47.62%
YoY %	8.59%	-0.19%	1.41%	-0.70%	23.50%	33.12%	-	-
Horiz. %	179.46%	165.26%	165.56%	163.26%	164.41%	133.12%	100.00%	-
PBT	767,041	507,496	463,334	386,431	240,686	264,325	229,694	123.25%
YoY %	51.14%	9.53%	19.90%	60.55%	-8.94%	15.08%	-	-
Horiz. %	333.94%	220.94%	201.72%	168.24%	104.79%	115.08%	100.00%	-
Tax	-108,794	-39,037	-46,538	-35,033	-50,641	-53,525	-34,586	114.53%
YoY %	-178.69%	16.12%	-32.84%	30.82%	5.39%	-54.76%	-	-
Horiz. %	314.56%	112.87%	134.56%	101.29%	146.42%	154.76%	100.00%	-
NP	658,247	468,459	416,796	351,398	190,045	210,800	195,108	124.77%
YoY %	40.51%	12.40%	18.61%	84.90%	-9.85%	8.04%	-	-
Horiz. %	337.38%	240.10%	213.62%	180.10%	97.41%	108.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	464,998	335,810	269,831	210,184	136,750	150,453	155,941	107.03%
YoY %	38.47%	24.45%	28.38%	53.70%	-9.11%	-3.52%	-	-
Horiz. %	298.19%	215.34%	173.03%	134.78%	87.69%	96.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.18%	7.69%	10.04%	9.07%	21.04%	20.25%	15.06%	-
YoY %	84.40%	-23.41%	10.69%	-56.89%	3.90%	34.46%	-	-
Horiz. %	94.16%	51.06%	66.67%	60.23%	139.71%	134.46%	100.00%	-
Total Cost	3,864,146	3,696,101	3,755,503	3,762,928	3,953,166	3,143,910	2,324,929	40.26%
YoY %	4.55%	-1.58%	-0.20%	-4.81%	25.74%	35.23%	-	-
Horiz. %	166.20%	158.98%	161.53%	161.85%	170.03%	135.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,794,418	2,034,178	1,981,092	1,926,351	1,774,601	1,774,763	1,749,396	1.70%
YoY %	-11.79%	2.68%	2.84%	8.55%	-0.01%	1.45%	-	-
Horiz. %	102.57%	116.28%	113.24%	110.12%	101.44%	101.45%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	122,635	110,640	110,504	110,504	95,081	94,521	93,871	19.48%
YoY %	10.84%	0.12%	0.00%	16.22%	0.59%	0.69%	-	-
Horiz. %	130.64%	117.86%	117.72%	117.72%	101.29%	100.69%	100.00%	-
Div Payout %	26.37%	32.95%	40.95%	52.58%	69.53%	62.82%	60.20%	-
YoY %	-19.97%	-19.54%	-22.12%	-24.38%	10.68%	4.35%	-	-
Horiz. %	43.80%	54.73%	68.02%	87.34%	115.50%	104.35%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,794,418	2,034,178	1,981,092	1,926,351	1,774,601	1,774,763	1,749,396	1.70%
YoY %	-11.79%	2.68%	2.84%	8.55%	-0.01%	1.45%	-	-
Horiz. %	102.57%	116.28%	113.24%	110.12%	101.44%	101.45%	100.00%	-
NOSH	598,139	598,287	598,517	598,245	597,509	595,558	593,015	0.57%
YoY %	-0.02%	-0.04%	0.05%	0.12%	0.33%	0.43%	-	-
Horiz. %	100.86%	100.89%	100.93%	100.88%	100.76%	100.43%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	14.56%	11.25%	9.99%	8.54%	4.59%	6.28%	7.74%	-
YoY %	29.42%	12.61%	16.98%	86.06%	-26.91%	-18.86%	-	-
Horiz. %	188.11%	145.35%	129.07%	110.34%	59.30%	81.14%	100.00%	-
ROE	25.91%	16.51%	13.62%	10.91%	7.71%	8.48%	8.91%	-
YoY %	56.94%	21.22%	24.84%	41.50%	-9.08%	-4.83%	-	-
Horiz. %	290.80%	185.30%	152.86%	122.45%	86.53%	95.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	756.08	696.08	697.11	687.73	693.41	563.29	424.95	46.78%
YoY %	8.62%	-0.15%	1.36%	-0.82%	23.10%	32.55%	-	-
Horiz. %	177.92%	163.80%	164.05%	161.84%	163.17%	132.55%	100.00%	-
EPS	77.74	56.13	45.08	35.13	22.89	25.26	26.30	105.82%
YoY %	38.50%	24.51%	28.32%	53.47%	-9.38%	-3.95%	-	-
Horiz. %	295.59%	213.42%	171.41%	133.57%	87.03%	96.05%	100.00%	-
DPS	20.50	18.50	18.50	18.50	16.00	16.00	16.00	17.94%
YoY %	10.81%	0.00%	0.00%	15.62%	0.00%	0.00%	-	-
Horiz. %	128.12%	115.62%	115.62%	115.62%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.40	3.31	3.22	2.97	2.98	2.95	1.12%
YoY %	-11.76%	2.72%	2.80%	8.42%	-0.34%	1.02%	-	-
Horiz. %	101.69%	115.25%	112.20%	109.15%	100.68%	101.02%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 598,245
RPS	223.11	205.45	205.84	202.98	204.40	165.50	124.32	47.62%
YoY %	8.60%	-0.19%	1.41%	-0.69%	23.50%	33.12%	-	-
Horiz. %	179.46%	165.26%	165.57%	163.27%	164.41%	133.12%	100.00%	-
EPS	22.94	16.57	13.31	10.37	6.75	7.42	7.69	107.08%
YoY %	38.44%	24.49%	28.35%	53.63%	-9.03%	-3.51%	-	-
Horiz. %	298.31%	215.47%	173.08%	134.85%	87.78%	96.49%	100.00%	-
DPS	6.05	5.46	5.45	5.45	4.69	4.66	4.63	19.50%
YoY %	10.81%	0.18%	0.00%	16.20%	0.64%	0.65%	-	-
Horiz. %	130.67%	117.93%	117.71%	117.71%	101.30%	100.65%	100.00%	-
NAPS	0.8853	1.0035	0.9774	0.9503	0.8755	0.8756	0.863	1.71%
YoY %	-11.78%	2.67%	2.85%	8.54%	-0.01%	1.46%	-	-
Horiz. %	102.58%	116.28%	113.26%	110.12%	101.45%	101.46%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	4.38	2.69	2.03	1.72	1.68	1.60	1.77	-
P/RPS	0.58	0.39	0.29	0.25	0.24	0.28	0.42	23.98%
YoY %	48.72%	34.48%	16.00%	4.17%	-14.29%	-33.33%	-	-
Horiz. %	138.10%	92.86%	69.05%	59.52%	57.14%	66.67%	100.00%	-
P/EPS	5.63	4.79	4.50	4.90	7.34	6.33	6.73	-11.20%
YoY %	17.54%	6.44%	-8.16%	-33.24%	15.96%	-5.94%	-	-
Horiz. %	83.66%	71.17%	66.86%	72.81%	109.06%	94.06%	100.00%	-
EY	17.75	20.87	22.21	20.43	13.62	15.79	14.86	12.56%
YoY %	-14.95%	-6.03%	8.71%	50.00%	-13.74%	6.26%	-	-
Horiz. %	119.45%	140.44%	149.46%	137.48%	91.66%	106.26%	100.00%	-
DY	4.68	6.88	9.11	10.76	9.52	10.00	9.04	-35.50%
YoY %	-31.98%	-24.48%	-15.33%	13.03%	-4.80%	10.62%	-	-
Horiz. %	51.77%	76.11%	100.77%	119.03%	105.31%	110.62%	100.00%	-
P/NAPS	1.46	0.79	0.61	0.53	0.57	0.54	0.60	80.81%
YoY %	84.81%	29.51%	15.09%	-7.02%	5.56%	-10.00%	-	-
Horiz. %	243.33%	131.67%	101.67%	88.33%	95.00%	90.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	29/08/07	15/05/07	27/02/07	23/11/06	25/08/06	25/05/06	-
Price	5.26	4.35	2.11	1.94	1.71	1.69	1.72	-
P/RPS	0.70	0.62	0.30	0.28	0.25	0.30	0.40	45.17%
YoY %	12.90%	106.67%	7.14%	12.00%	-16.67%	-25.00%	-	-
Horiz. %	175.00%	155.00%	75.00%	70.00%	62.50%	75.00%	100.00%	-
P/EPS	6.77	7.75	4.68	5.52	7.47	6.69	6.54	2.32%
YoY %	-12.65%	65.60%	-15.22%	-26.10%	11.66%	2.29%	-	-
Horiz. %	103.52%	118.50%	71.56%	84.40%	114.22%	102.29%	100.00%	-
EY	14.78	12.90	21.37	18.11	13.38	14.95	15.29	-2.23%
YoY %	14.57%	-39.64%	18.00%	35.35%	-10.50%	-2.22%	-	-
Horiz. %	96.66%	84.37%	139.76%	118.44%	87.51%	97.78%	100.00%	-
DY	3.90	4.25	8.77	9.54	9.36	9.47	9.30	-43.94%
YoY %	-8.24%	-51.54%	-8.07%	1.92%	-1.16%	1.83%	-	-
Horiz. %	41.94%	45.70%	94.30%	102.58%	100.65%	101.83%	100.00%	-
P/NAPS	1.75	1.28	0.64	0.60	0.58	0.57	0.58	108.66%
YoY %	36.72%	100.00%	6.67%	3.45%	1.75%	-1.72%	-	-
Horiz. %	301.72%	220.69%	110.34%	103.45%	100.00%	98.28%	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