[BSTEAD] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 2.74%

YoY- 127.29%

Quarter Report

Boustead Q4-Y2007 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	7,990,760	7,535,094	6,629,070	5,751,919	4,522,393	4,164,560	4,172,299	54.03%
YoY %	6.05%	13.67%	15.25%	27.19%	8.59%	-0.19%	-	-
Horiz. %	191.52%	180.60%	158.88%	137.86%	108.39%	99.81%	100.00%	-
PBT	984,808	1,064,621	964,132	828,814	767,041	507,496	463,334	65.08%
YoY %	-7.50%	10.42%	16.33%	8.05%	51.14%	9.53%	-	-
Horiz. %	212.55%	229.77%	208.09%	178.88%	165.55%	109.53%	100.00%	-
Tax	-155,902	-206,442	-188,553	-174,278	-108,794	-39,037	-46,538	123.39%
YoY %	24.48%	-9.49%	-8.19%	-60.19%	-178.69%	16.12%	-	-
Horiz. %	335.00%	443.60%	405.16%	374.49%	233.77%	83.88%	100.00%	-
NP	828,906	858,179	775,579	654,536	658,247	468,459	416,796	57.94%
YoY %	-3.41%	10.65%	18.49%	-0.56%	40.51%	12.40%	-	-
Horiz. %	198.88%	205.90%	186.08%	157.04%	157.93%	112.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	647,369	629,112	566,665	477,736	464,998	335,810	269,831	78.92%
YoY %	2.90%	11.02%	18.61%	2.74%	38.47%	24.45%	-	-
Horiz. %	239.92%	233.15%	210.01%	177.05%	172.33%	124.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.83%	19.39%	19.56%	21.03%	14.18%	7.69%	10.04%	-
YoY %	-18.36%	-0.87%	-6.99%	48.31%	84.40%	-23.41%	-	-
Horiz. %	157.67%	193.13%	194.82%	209.46%	141.24%	76.59%	100.00%	-
Total Cost	7,161,854	6,676,915	5,853,491	5,097,383	3,864,146	3,696,101	3,755,503	53.60%
YoY %	7.26%	14.07%	14.83%	31.91%	4.55%	-1.58%	-	-
Horiz. %	190.70%	177.79%	155.86%	135.73%	102.89%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,812,647	2,559,819	2,516,513	2,320,053	1,794,418	2,034,178	1,981,092	26.23%
YoY %	9.88%	1.72%	8.47%	29.29%	-11.79%	2.68%	-	-
Horiz. %	141.97%	129.21%	127.03%	117.11%	90.58%	102.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	222,538	216,136	214,603	183,146	122,635	110,640	110,504	59.26%
YoY %	2.96%	0.71%	17.18%	49.34%	10.84%	0.12%	-	-
Horiz. %	201.38%	195.59%	194.20%	165.74%	110.98%	100.12%	100.00%	-
Div Payout %	34.38%	34.36%	37.87%	38.34%	26.37%	32.95%	40.95%	-
YoY %	0.06%	-9.27%	-1.23%	45.39%	-19.97%	-19.54%	-	-
Horiz. %	83.96%	83.91%	92.48%	93.63%	64.40%	80.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	2,812,647	2,559,819	2,516,513	2,320,053	1,794,418	2,034,178	1,981,092	26.23%
YoY %	9.88%	1.72%	8.47%	29.29%	-11.79%	2.68%	-	-
Horiz. %	141.97%	129.21%	127.03%	117.11%	90.58%	102.68%	100.00%	-
NOSH	643,626	628,948	629,128	618,680	598,139	598,287	598,517	4.94%
YoY %	2.33%	-0.03%	1.69%	3.43%	-0.02%	-0.04%	-	-
Horiz. %	107.54%	105.08%	105.11%	103.37%	99.94%	99.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	10.37%	11.39%	11.70%	11.38%	14.56%	11.25%	9.99%	-
YoY %	-8.96%	-2.65%	2.81%	-21.84%	29.42%	12.61%	-	-
Horiz. %	103.80%	114.01%	117.12%	113.91%	145.75%	112.61%	100.00%	-
ROE	23.02%	24.58%	22.52%	20.59%	25.91%	16.51%	13.62%	-
YoY %	-6.35%	9.15%	9.37%	-20.53%	56.94%	21.22%	-	-
Horiz. %	169.02%	180.47%	165.35%	151.17%	190.23%	121.22%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,241.52	1,198.05	1,053.69	929.71	756.08	696.08	697.11	46.77%
YoY %	3.63%	13.70%	13.34%	22.96%	8.62%	-0.15%	-	-
Horiz. %	178.10%	171.86%	151.15%	133.37%	108.46%	99.85%	100.00%	-
EPS	100.58	100.03	90.07	77.22	77.74	56.13	45.08	70.49%
YoY %	0.55%	11.06%	16.64%	-0.67%	38.50%	24.51%	-	-
Horiz. %	223.11%	221.89%	199.80%	171.30%	172.45%	124.51%	100.00%	-
DPS	34.58	34.36	34.11	29.60	20.50	18.50	18.50	51.56%
YoY %	0.64%	0.73%	15.24%	44.39%	10.81%	0.00%	-	-
Horiz. %	186.92%	185.73%	184.38%	160.00%	110.81%	100.00%	100.00%	-
NAPS	4.37	4.07	4.00	3.75	3.00	3.40	3.31	20.28%
YoY %	7.37%	1.75%	6.67%	25.00%	-11.76%	2.72%	-	-
Horiz. %	132.02%	122.96%	120.85%	113.29%	90.63%	102.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 618,680
RPS	394.22	371.74	327.04	283.77	223.11	205.45	205.84	54.03%
YoY %	6.05%	13.67%	15.25%	27.19%	8.60%	-0.19%	-	-
Horiz. %	191.52%	180.60%	158.88%	137.86%	108.39%	99.81%	100.00%	-
EPS	31.94	31.04	27.96	23.57	22.94	16.57	13.31	78.95%
YoY %	2.90%	11.02%	18.63%	2.75%	38.44%	24.49%	-	-
Horiz. %	239.97%	233.21%	210.07%	177.08%	172.35%	124.49%	100.00%	-
DPS	10.98	10.66	10.59	9.04	6.05	5.46	5.45	59.31%
YoY %	3.00%	0.66%	17.15%	49.42%	10.81%	0.18%	-	-
Horiz. %	201.47%	195.60%	194.31%	165.87%	111.01%	100.18%	100.00%	-
NAPS	1.3876	1.2629	1.2415	1.1446	0.8853	1.0035	0.9774	26.23%
YoY %	9.87%	1.72%	8.47%	29.29%	-11.78%	2.67%	-	-
Horiz. %	141.97%	129.21%	127.02%	117.11%	90.58%	102.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	4.05	4.86	4.44	5.75	4.38	2.69	2.03	-
P/RPS	0.33	0.41	0.42	0.62	0.58	0.39	0.29	8.97%
YoY %	-19.51%	-2.38%	-32.26%	6.90%	48.72%	34.48%	-	-
Horiz. %	113.79%	141.38%	144.83%	213.79%	200.00%	134.48%	100.00%	-
P/EPS	4.03	4.86	4.93	7.45	5.63	4.79	4.50	-7.07%
YoY %	-17.08%	-1.42%	-33.83%	32.33%	17.54%	6.44%	-	-
Horiz. %	89.56%	108.00%	109.56%	165.56%	125.11%	106.44%	100.00%	-
EY	24.83	20.58	20.29	13.43	17.75	20.87	22.21	7.69%
YoY %	20.65%	1.43%	51.08%	-24.34%	-14.95%	-6.03%	-	-
Horiz. %	111.80%	92.66%	91.36%	60.47%	79.92%	93.97%	100.00%	-
DY	8.54	7.07	7.68	5.15	4.68	6.88	9.11	-4.20%
YoY %	20.79%	-7.94%	49.13%	10.04%	-31.98%	-24.48%	-	-
Horiz. %	93.74%	77.61%	84.30%	56.53%	51.37%	75.52%	100.00%	-
P/NAPS	0.93	1.19	1.11	1.53	1.46	0.79	0.61	32.36%
YoY %	-21.85%	7.21%	-27.45%	4.79%	84.81%	29.51%	-	-
Horiz. %	152.46%	195.08%	181.97%	250.82%	239.34%	129.51%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	19/08/08	20/05/08	29/02/08	26/11/07	29/08/07	15/05/07	-
Price	2.76	4.28	4.72	4.44	5.26	4.35	2.11	-
P/RPS	0.22	0.36	0.45	0.48	0.70	0.62	0.30	-18.63%
YoY %	-38.89%	-20.00%	-6.25%	-31.43%	12.90%	106.67%	-	-
Horiz. %	73.33%	120.00%	150.00%	160.00%	233.33%	206.67%	100.00%	-
P/EPS	2.74	4.28	5.24	5.75	6.77	7.75	4.68	-29.94%
YoY %	-35.98%	-18.32%	-8.87%	-15.07%	-12.65%	65.60%	-	-
Horiz. %	58.55%	91.45%	111.97%	122.86%	144.66%	165.60%	100.00%	-
EY	36.44	23.37	19.08	17.39	14.78	12.90	21.37	42.59%
YoY %	55.93%	22.48%	9.72%	17.66%	14.57%	-39.64%	-	-
Horiz. %	170.52%	109.36%	89.28%	81.38%	69.16%	60.36%	100.00%	-
DY	12.53	8.03	7.23	6.67	3.90	4.25	8.77	26.77%
YoY %	56.04%	11.07%	8.40%	71.03%	-8.24%	-51.54%	-	-
Horiz. %	142.87%	91.56%	82.44%	76.05%	44.47%	48.46%	100.00%	-
P/NAPS	0.63	1.05	1.18	1.18	1.75	1.28	0.64	-1.04%
YoY %	-40.00%	-11.02%	0.00%	-32.57%	36.72%	100.00%	-	-
Horiz. %	98.44%	164.06%	184.37%	184.37%	273.44%	200.00%	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