[BSTEAD] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -18.14%

YoY- 29.82%

Quarter Report

Boustead Q1-Y2006.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	4,114,326	4,143,211	3,354,710	2,520,037	1,924,170	1,273,099	1,283,970	116.89%
YoY %	-0.70%	23.50%	33.12%	30.97%	51.14%	-0.85%	-	-
Horiz. %	320.44%	322.69%	261.28%	196.27%	149.86%	99.15%	100.00%	-
PBT	386,431	240,686	264,325	229,694	271,193	192,332	214,843	47.74%
YoY %	60.55%	-8.94%	15.08%	-15.30%	41.00%	-10.48%	-	-
Horiz. %	179.87%	112.03%	123.03%	106.91%	126.23%	89.52%	100.00%	-
Tax	-35,033	-50,641	-53,525	-34,586	-40,746	-43,324	-72,103	-38.11%
YoY %	30.82%	5.39%	-54.76%	15.12%	5.95%	39.91%	-	-
Horiz. %	48.59%	70.23%	74.23%	47.97%	56.51%	60.09%	100.00%	-
NP	351,398	190,045	210,800	195,108	230,447	149,008	142,740	82.02%
YoY %	84.90%	-9.85%	8.04%	-15.33%	54.65%	4.39%	-	-
Horiz. %	246.18%	133.14%	147.68%	136.69%	161.45%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,184	136,750	150,453	155,941	190,503	125,157	129,196	38.20%
YoY %	53.70%	-9.11%	-3.52%	-18.14%	52.21%	-3.13%	-	-
Horiz. %	162.69%	105.85%	116.45%	120.70%	147.45%	96.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.07%	21.04%	20.25%	15.06%	15.02%	22.53%	33.56%	-
YoY %	-56.89%	3.90%	34.46%	0.27%	-33.33%	-32.87%	-	-
Horiz. %	27.03%	62.69%	60.34%	44.87%	44.76%	67.13%	100.00%	-
Total Cost	3,762,928	3,953,166	3,143,910	2,324,929	1,693,723	1,124,091	1,141,230	121.05%
YoY %	-4.81%	25.74%	35.23%	37.27%	50.67%	-1.50%	-	-
Horiz. %	329.73%	346.40%	275.48%	203.72%	148.41%	98.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,926,351	1,774,601	1,774,763	1,749,396	2,397,281	1,565,468	1,805,921	4.38%
YoY %	8.55%	-0.01%	1.45%	-27.03%	53.14%	-13.31%	-	-
Horiz. %	106.67%	98.27%	98.27%	96.87%	132.75%	86.69%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	110,504	95,081	94,521	93,871	93,871	93,080	92,582	12.48%
YoY %	16.22%	0.59%	0.69%	0.00%	0.85%	0.54%	-	-
Horiz. %	119.36%	102.70%	102.09%	101.39%	101.39%	100.54%	100.00%	-
Div Payout %	52.58%	69.53%	62.82%	60.20%	49.28%	74.37%	71.66%	-
YoY %	-24.38%	10.68%	4.35%	22.16%	-33.74%	3.78%	-	-
Horiz. %	73.37%	97.03%	87.66%	84.01%	68.77%	103.78%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	1,926,351	1,774,601	1,774,763	1,749,396	2,397,281	1,565,468	1,805,921	4.38%
YoY %	8.55%	-0.01%	1.45%	-27.03%	53.14%	-13.31%	-	-
Horiz. %	106.67%	98.27%	98.27%	96.87%	132.75%	86.69%	100.00%	-
NOSH	598,245	597,509	595,558	593,015	590,463	586,317	582,555	1.78%
YoY %	0.12%	0.33%	0.43%	0.43%	0.71%	0.65%	-	-
Horiz. %	102.69%	102.57%	102.23%	101.80%	101.36%	100.65%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	8.54%	4.59%	6.28%	7.74%	11.98%	11.70%	11.12%	-
YoY %	86.06%	-26.91%	-18.86%	-35.39%	2.39%	5.22%	-	-
Horiz. %	76.80%	41.28%	56.47%	69.60%	107.73%	105.22%	100.00%	-
ROE	10.91%	7.71%	8.48%	8.91%	7.95%	7.99%	7.15%	-
YoY %	41.50%	-9.08%	-4.83%	12.08%	-0.50%	11.75%	-	-
Horiz. %	152.59%	107.83%	118.60%	124.62%	111.19%	111.75%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	687.73	693.41	563.29	424.95	325.87	217.13	220.40	113.09%
YoY %	-0.82%	23.10%	32.55%	30.40%	50.08%	-1.48%	-	-
Horiz. %	312.04%	314.61%	255.58%	192.81%	147.85%	98.52%	100.00%	-
EPS	35.13	22.89	25.26	26.30	32.26	21.35	22.18	35.76%
YoY %	53.47%	-9.38%	-3.95%	-18.47%	51.10%	-3.74%	-	-
Horiz. %	158.39%	103.20%	113.89%	118.58%	145.45%	96.26%	100.00%	-
DPS	18.50	16.00	16.00	16.00	16.00	16.00	16.00	10.13%
YoY %	15.62%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.62%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.22	2.97	2.98	2.95	4.06	2.67	3.10	2.55%
YoY %	8.42%	-0.34%	1.02%	-27.34%	52.06%	-13.87%	-	-
Horiz. %	103.87%	95.81%	96.13%	95.16%	130.97%	86.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 593,015
RPS	202.98	204.40	165.50	124.32	94.93	62.81	63.34	116.90%
YoY %	-0.69%	23.50%	33.12%	30.96%	51.14%	-0.84%	-	-
Horiz. %	320.46%	322.70%	261.29%	196.27%	149.87%	99.16%	100.00%	-
EPS	10.37	6.75	7.42	7.69	9.40	6.17	6.37	38.26%
YoY %	53.63%	-9.03%	-3.51%	-18.19%	52.35%	-3.14%	-	-
Horiz. %	162.79%	105.97%	116.48%	120.72%	147.57%	96.86%	100.00%	-
DPS	5.45	4.69	4.66	4.63	4.63	4.59	4.57	12.42%
YoY %	16.20%	0.64%	0.65%	0.00%	0.87%	0.44%	-	-
Horiz. %	119.26%	102.63%	101.97%	101.31%	101.31%	100.44%	100.00%	-
NAPS	0.9503	0.8755	0.8756	0.863	1.1827	0.7723	0.8909	4.38%
YoY %	8.54%	-0.01%	1.46%	-27.03%	53.14%	-13.31%	-	-
Horiz. %	106.67%	98.27%	98.28%	96.87%	132.75%	86.69%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.72	1.68	1.60	1.77	1.58	1.67	1.61	-
P/RPS	0.25	0.24	0.28	0.42	0.48	0.77	0.73	-50.95%
YoY %	4.17%	-14.29%	-33.33%	-12.50%	-37.66%	5.48%	-	-
Horiz. %	34.25%	32.88%	38.36%	57.53%	65.75%	105.48%	100.00%	-
P/EPS	4.90	7.34	6.33	6.73	4.90	7.82	7.26	-23.00%
YoY %	-33.24%	15.96%	-5.94%	37.35%	-37.34%	7.71%	-	-
Horiz. %	67.49%	101.10%	87.19%	92.70%	67.49%	107.71%	100.00%	-
EY	20.43	13.62	15.79	14.86	20.42	12.78	13.77	29.99%
YoY %	50.00%	-13.74%	6.26%	-27.23%	59.78%	-7.19%	-	-
Horiz. %	148.37%	98.91%	114.67%	107.92%	148.29%	92.81%	100.00%	-
DY	10.76	9.52	10.00	9.04	10.13	9.58	9.94	5.41%
YoY %	13.03%	-4.80%	10.62%	-10.76%	5.74%	-3.62%	-	-
Horiz. %	108.25%	95.77%	100.60%	90.95%	101.91%	96.38%	100.00%	-
P/NAPS	0.53	0.57	0.54	0.60	0.39	0.63	0.52	1.27%
YoY %	-7.02%	5.56%	-10.00%	53.85%	-38.10%	21.15%	-	-
Horiz. %	101.92%	109.62%	103.85%	115.38%	75.00%	121.15%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	23/11/06	25/08/06	25/05/06	15/03/06	29/11/05	22/08/05	-
Price	1.94	1.71	1.69	1.72	1.75	1.65	1.69	-
P/RPS	0.28	0.25	0.30	0.40	0.54	0.76	0.77	-48.95%
YoY %	12.00%	-16.67%	-25.00%	-25.93%	-28.95%	-1.30%	-	-
Horiz. %	36.36%	32.47%	38.96%	51.95%	70.13%	98.70%	100.00%	-
P/EPS	5.52	7.47	6.69	6.54	5.42	7.73	7.62	-19.29%
YoY %	-26.10%	11.66%	2.29%	20.66%	-29.88%	1.44%	-	-
Horiz. %	72.44%	98.03%	87.80%	85.83%	71.13%	101.44%	100.00%	-
EY	18.11	13.38	14.95	15.29	18.44	12.94	13.12	23.89%
YoY %	35.35%	-10.50%	-2.22%	-17.08%	42.50%	-1.37%	-	-
Horiz. %	138.03%	101.98%	113.95%	116.54%	140.55%	98.63%	100.00%	-
DY	9.54	9.36	9.47	9.30	9.14	9.70	9.47	0.49%
YoY %	1.92%	-1.16%	1.83%	1.75%	-5.77%	2.43%	-	-
Horiz. %	100.74%	98.84%	100.00%	98.20%	96.52%	102.43%	100.00%	-
P/NAPS	0.60	0.58	0.57	0.58	0.43	0.62	0.55	5.95%
YoY %	3.45%	1.75%	-1.72%	34.88%	-30.65%	12.73%	-	-
Horiz. %	109.09%	105.45%	103.64%	105.45%	78.18%	112.73%	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