[BSTEAD] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -10.59%

YoY- 21.15%

Quarter Report

Boustead Q4-Y2008 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	5,138,769	5,670,901	6,401,534	7,029,818	7,990,760	7,535,094	6,629,070	-15.60%
YoY %	-9.38%	-11.41%	-8.94%	-12.03%	6.05%	13.67%	-	-
Horiz. %	77.52%	85.55%	96.57%	106.05%	120.54%	113.67%	100.00%	-
PBT	314,011	397,207	531,465	678,902	984,808	1,064,621	964,132	-52.63%
YoY %	-20.95%	-25.26%	-21.72%	-31.06%	-7.50%	10.42%	-	-
Horiz. %	32.57%	41.20%	55.12%	70.42%	102.14%	110.42%	100.00%	-
Tax	30,590	19,215	6,350	-11,228	-155,902	-206,442	-188,553	-
YoY %	59.20%	202.60%	156.56%	92.80%	24.48%	-9.49%	-	-
Horiz. %	-16.22%	-10.19%	-3.37%	5.95%	82.68%	109.49%	100.00%	-
NP	344,601	416,422	537,815	667,674	828,906	858,179	775,579	-41.74%
YoY %	-17.25%	-22.57%	-19.45%	-19.45%	-3.41%	10.65%	-	-
Horiz. %	44.43%	53.69%	69.34%	86.09%	106.88%	110.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,487	382,283	487,274	578,786	647,369	629,112	566,665	-33.88%
YoY %	-20.35%	-21.55%	-15.81%	-10.59%	2.90%	11.02%	-	-
Horiz. %	53.73%	67.46%	85.99%	102.14%	114.24%	111.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-9.74%	-4.84%	-1.19%	1.65%	15.83%	19.39%	19.56%	-
YoY %	-101.24%	-306.72%	-172.12%	-89.58%	-18.36%	-0.87%	-	-
Horiz. %	-49.80%	-24.74%	-6.08%	8.44%	80.93%	99.13%	100.00%	-
Total Cost	4,794,168	5,254,479	5,863,719	6,362,144	7,161,854	6,676,915	5,853,491	-12.45%
YoY %	-8.76%	-10.39%	-7.83%	-11.17%	7.26%	14.07%	-	-
Horiz. %	81.90%	89.77%	100.17%	108.69%	122.35%	114.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	8.20%
YoY %	-3.52%	-1.11%	2.05%	3.44%	9.88%	1.72%	-	-
Horiz. %	112.57%	116.68%	117.99%	115.62%	111.77%	101.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	198,545	194,744	193,639	192,537	222,538	216,136	214,603	-5.04%
YoY %	1.95%	0.57%	0.57%	-13.48%	2.96%	0.71%	-	-
Horiz. %	92.52%	90.75%	90.23%	89.72%	103.70%	100.71%	100.00%	-
Div Payout %	65.21%	50.94%	39.74%	33.27%	34.38%	34.36%	37.87%	-
YoY %	28.01%	28.18%	19.45%	-3.23%	0.06%	-9.27%	-	-
Horiz. %	172.19%	134.51%	104.94%	87.85%	90.78%	90.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	2,516,513	8.20%
YoY %	-3.52%	-1.11%	2.05%	3.44%	9.88%	1.72%	-	-
Horiz. %	112.57%	116.68%	117.99%	115.62%	111.77%	101.72%	100.00%	-
NOSH	694,302	651,054	651,156	650,894	643,626	628,948	629,128	6.78%
YoY %	6.64%	-0.02%	0.04%	1.13%	2.33%	-0.03%	-	-
Horiz. %	110.36%	103.49%	103.50%	103.46%	102.30%	99.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	6.71%	7.34%	8.40%	9.50%	10.37%	11.39%	11.70%	-
YoY %	-8.58%	-12.62%	-11.58%	-8.39%	-8.96%	-2.65%	-	-
Horiz. %	57.35%	62.74%	71.79%	81.20%	88.63%	97.35%	100.00%	-
ROE	10.75%	13.02%	16.41%	19.89%	23.02%	24.58%	22.52%	-
YoY %	-17.43%	-20.66%	-17.50%	-13.60%	-6.35%	9.15%	-	-
Horiz. %	47.74%	57.82%	72.87%	88.32%	102.22%	109.15%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	740.13	871.03	983.10	1,080.02	1,241.52	1,198.05	1,053.69	-20.96%
YoY %	-15.03%	-11.40%	-8.97%	-13.01%	3.63%	13.70%	-	-
Horiz. %	70.24%	82.66%	93.30%	102.50%	117.83%	113.70%	100.00%	-
EPS	43.86	58.72	74.83	88.92	100.58	100.03	90.07	-38.07%
YoY %	-25.31%	-21.53%	-15.85%	-11.59%	0.55%	11.06%	-	-
Horiz. %	48.70%	65.19%	83.08%	98.72%	111.67%	111.06%	100.00%	-
DPS	28.60	30.00	29.74	29.58	34.58	34.36	34.11	-11.07%
YoY %	-4.67%	0.87%	0.54%	-14.46%	0.64%	0.73%	-	-
Horiz. %	83.85%	87.95%	87.19%	86.72%	101.38%	100.73%	100.00%	-
NAPS	4.08	4.51	4.56	4.47	4.37	4.07	4.00	1.32%
YoY %	-9.53%	-1.10%	2.01%	2.29%	7.37%	1.75%	-	-
Horiz. %	102.00%	112.75%	114.00%	111.75%	109.25%	101.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 650,894
RPS	253.52	279.77	315.81	346.81	394.22	371.74	327.04	-15.60%
YoY %	-9.38%	-11.41%	-8.94%	-12.03%	6.05%	13.67%	-	-
Horiz. %	77.52%	85.55%	96.57%	106.05%	120.54%	113.67%	100.00%	-
EPS	15.02	18.86	24.04	28.55	31.94	31.04	27.96	-33.89%
YoY %	-20.36%	-21.55%	-15.80%	-10.61%	2.90%	11.02%	-	-
Horiz. %	53.72%	67.45%	85.98%	102.11%	114.23%	111.02%	100.00%	-
DPS	9.80	9.61	9.55	9.50	10.98	10.66	10.59	-5.03%
YoY %	1.98%	0.63%	0.53%	-13.48%	3.00%	0.66%	-	-
Horiz. %	92.54%	90.75%	90.18%	89.71%	103.68%	100.66%	100.00%	-
NAPS	1.3975	1.4486	1.4649	1.4354	1.3876	1.2629	1.2415	8.20%
YoY %	-3.53%	-1.11%	2.06%	3.44%	9.87%	1.72%	-	-
Horiz. %	112.57%	116.68%	117.99%	115.62%	111.77%	101.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.09	3.51	2.92	3.05	4.05	4.86	4.44	-
P/RPS	0.42	0.40	0.30	0.28	0.33	0.41	0.42	0.00%
YoY %	5.00%	33.33%	7.14%	-15.15%	-19.51%	-2.38%	-	-
Horiz. %	100.00%	95.24%	71.43%	66.67%	78.57%	97.62%	100.00%	-
P/EPS	7.05	5.98	3.90	3.43	4.03	4.86	4.93	26.90%
YoY %	17.89%	53.33%	13.70%	-14.89%	-17.08%	-1.42%	-	-
Horiz. %	143.00%	121.30%	79.11%	69.57%	81.74%	98.58%	100.00%	-
EY	14.19	16.73	25.63	29.15	24.83	20.58	20.29	-21.19%
YoY %	-15.18%	-34.72%	-12.08%	17.40%	20.65%	1.43%	-	-
Horiz. %	69.94%	82.45%	126.32%	143.67%	122.38%	101.43%	100.00%	-
DY	9.25	8.55	10.18	9.70	8.54	7.07	7.68	13.18%
YoY %	8.19%	-16.01%	4.95%	13.58%	20.79%	-7.94%	-	-
Horiz. %	120.44%	111.33%	132.55%	126.30%	111.20%	92.06%	100.00%	-
P/NAPS	0.76	0.78	0.64	0.68	0.93	1.19	1.11	-22.29%
YoY %	-2.56%	21.88%	-5.88%	-26.88%	-21.85%	7.21%	-	-
Horiz. %	68.47%	70.27%	57.66%	61.26%	83.78%	107.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	20/05/08	-
Price	3.05	3.24	3.15	2.74	2.76	4.28	4.72	-
P/RPS	0.41	0.37	0.32	0.25	0.22	0.36	0.45	-6.01%
YoY %	10.81%	15.62%	28.00%	13.64%	-38.89%	-20.00%	-	-
Horiz. %	91.11%	82.22%	71.11%	55.56%	48.89%	80.00%	100.00%	-
P/EPS	6.95	5.52	4.21	3.08	2.74	4.28	5.24	20.69%
YoY %	25.91%	31.12%	36.69%	12.41%	-35.98%	-18.32%	-	-
Horiz. %	132.63%	105.34%	80.34%	58.78%	52.29%	81.68%	100.00%	-
EY	14.38	18.12	23.76	32.45	36.44	23.37	19.08	-17.16%
YoY %	-20.64%	-23.74%	-26.78%	-10.95%	55.93%	22.48%	-	-
Horiz. %	75.37%	94.97%	124.53%	170.07%	190.99%	122.48%	100.00%	-
DY	9.38	9.26	9.44	10.80	12.53	8.03	7.23	18.93%
YoY %	1.30%	-1.91%	-12.59%	-13.81%	56.04%	11.07%	-	-
Horiz. %	129.74%	128.08%	130.57%	149.38%	173.31%	111.07%	100.00%	-
P/NAPS	0.75	0.72	0.69	0.61	0.63	1.05	1.18	-26.05%
YoY %	4.17%	4.35%	13.11%	-3.17%	-40.00%	-11.02%	-	-
Horiz. %	63.56%	61.02%	58.47%	51.69%	53.39%	88.98%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

242

CAPITALA

CAPITAL A BERHAD

230

PBBANK

PUBLIC BANK BHD

188

DNEX

DAGANG NEXCHANGE BERHAD

187

YTL

YTL CORPORATION BHD

158

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.13

0.00

53,074,200

HSI-HUT

0.22

-0.05

32,701,400

EPICON

0.445

-0.025

26,898,300

DATAPRP

0.145

-0.005

19,405,300

JAKS

0.145

+0.015

16,079,900

TWL

0.03

0.00

14,633,000

PASUKGB

0.175

+0.035

14,116,500

More active Stocks

AJI

20.58

+0.84

338,100

CHINHIN

3.48

+0.50

77,900

TENAGA

12.24

+0.22

1,215,100

YTLPOWR

4.77

+0.16

3,734,000

HLBANK

19.40

+0.16

29,400

HSI-CVH

0.895

+0.145

160,300

UTDPLT

25.44

+0.14

34,800

YTL

3.28

+0.12

8,833,600

HSTECH-CY

0.525

+0.12

10,000

HSI-CVR

1.25

+0.12

9,000

More gainer Stocks

APOLLO

6.69

-0.35

102,800

HSI-HWB

0.215

-0.255

32,300

HSI-HS4

0.115

-0.125

20,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS5

0.24

-0.09

100,000

GESHEN

4.10

-0.09

23,200

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More