[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

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