[BSTEAD] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

15-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 28.38%

YoY- 73.03%

Quarter Report

Boustead Q1-Y2007 Bursa.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	5,751,919	4,522,393	4,164,560	4,172,299	4,114,326	4,143,211	3,354,710	43.11%
YoY %	27.19%	8.59%	-0.19%	1.41%	-0.70%	23.50%	-	-
Horiz. %	171.46%	134.81%	124.14%	124.37%	122.64%	123.50%	100.00%	-
PBT	828,814	767,041	507,496	463,334	386,431	240,686	264,325	113.78%
YoY %	8.05%	51.14%	9.53%	19.90%	60.55%	-8.94%	-	-
Horiz. %	313.56%	290.19%	192.00%	175.29%	146.20%	91.06%	100.00%	-
Tax	-174,278	-108,794	-39,037	-46,538	-35,033	-50,641	-53,525	119.20%
YoY %	-60.19%	-178.69%	16.12%	-32.84%	30.82%	5.39%	-	-
Horiz. %	325.60%	203.26%	72.93%	86.95%	65.45%	94.61%	100.00%	-
NP	654,536	658,247	468,459	416,796	351,398	190,045	210,800	112.39%
YoY %	-0.56%	40.51%	12.40%	18.61%	84.90%	-9.85%	-	-
Horiz. %	310.50%	312.26%	222.23%	197.72%	166.70%	90.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	477,736	464,998	335,810	269,831	210,184	136,750	150,453	115.58%
YoY %	2.74%	38.47%	24.45%	28.38%	53.70%	-9.11%	-	-
Horiz. %	317.53%	309.07%	223.20%	179.35%	139.70%	90.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.03%	14.18%	7.69%	10.04%	9.07%	21.04%	20.25%	-
YoY %	48.31%	84.40%	-23.41%	10.69%	-56.89%	3.90%	-	-
Horiz. %	103.85%	70.02%	37.98%	49.58%	44.79%	103.90%	100.00%	-
Total Cost	5,097,383	3,864,146	3,696,101	3,755,503	3,762,928	3,953,166	3,143,910	37.89%
YoY %	31.91%	4.55%	-1.58%	-0.20%	-4.81%	25.74%	-	-
Horiz. %	162.14%	122.91%	117.56%	119.45%	119.69%	125.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,320,053	1,794,418	2,034,178	1,981,092	1,926,351	1,774,601	1,774,763	19.49%
YoY %	29.29%	-11.79%	2.68%	2.84%	8.55%	-0.01%	-	-
Horiz. %	130.72%	101.11%	114.62%	111.63%	108.54%	99.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	183,146	122,635	110,640	110,504	110,504	95,081	94,521	55.23%
YoY %	49.34%	10.84%	0.12%	0.00%	16.22%	0.59%	-	-
Horiz. %	193.76%	129.74%	117.05%	116.91%	116.91%	100.59%	100.00%	-
Div Payout %	38.34%	26.37%	32.95%	40.95%	52.58%	69.53%	62.82%	-
YoY %	45.39%	-19.97%	-19.54%	-22.12%	-24.38%	10.68%	-	-
Horiz. %	61.03%	41.98%	52.45%	65.19%	83.70%	110.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	2,320,053	1,794,418	2,034,178	1,981,092	1,926,351	1,774,601	1,774,763	19.49%
YoY %	29.29%	-11.79%	2.68%	2.84%	8.55%	-0.01%	-	-
Horiz. %	130.72%	101.11%	114.62%	111.63%	108.54%	99.99%	100.00%	-
NOSH	618,680	598,139	598,287	598,517	598,245	597,509	595,558	2.56%
YoY %	3.43%	-0.02%	-0.04%	0.05%	0.12%	0.33%	-	-
Horiz. %	103.88%	100.43%	100.46%	100.50%	100.45%	100.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	11.38%	14.56%	11.25%	9.99%	8.54%	4.59%	6.28%	-
YoY %	-21.84%	29.42%	12.61%	16.98%	86.06%	-26.91%	-	-
Horiz. %	181.21%	231.85%	179.14%	159.08%	135.99%	73.09%	100.00%	-
ROE	20.59%	25.91%	16.51%	13.62%	10.91%	7.71%	8.48%	-
YoY %	-20.53%	56.94%	21.22%	24.84%	41.50%	-9.08%	-	-
Horiz. %	242.81%	305.54%	194.69%	160.61%	128.66%	90.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	929.71	756.08	696.08	697.11	687.73	693.41	563.29	39.53%
YoY %	22.96%	8.62%	-0.15%	1.36%	-0.82%	23.10%	-	-
Horiz. %	165.05%	134.23%	123.57%	123.76%	122.09%	123.10%	100.00%	-
EPS	77.22	77.74	56.13	45.08	35.13	22.89	25.26	110.20%
YoY %	-0.67%	38.50%	24.51%	28.32%	53.47%	-9.38%	-	-
Horiz. %	305.70%	307.76%	222.21%	178.46%	139.07%	90.62%	100.00%	-
DPS	29.60	20.50	18.50	18.50	18.50	16.00	16.00	50.53%
YoY %	44.39%	10.81%	0.00%	0.00%	15.62%	0.00%	-	-
Horiz. %	185.00%	128.12%	115.62%	115.62%	115.62%	100.00%	100.00%	-
NAPS	3.75	3.00	3.40	3.31	3.22	2.97	2.98	16.50%
YoY %	25.00%	-11.76%	2.72%	2.80%	8.42%	-0.34%	-	-
Horiz. %	125.84%	100.67%	114.09%	111.07%	108.05%	99.66%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 598,517
RPS	283.77	223.11	205.45	205.84	202.98	204.40	165.50	43.11%
YoY %	27.19%	8.60%	-0.19%	1.41%	-0.69%	23.50%	-	-
Horiz. %	171.46%	134.81%	124.14%	124.37%	122.65%	123.50%	100.00%	-
EPS	23.57	22.94	16.57	13.31	10.37	6.75	7.42	115.63%
YoY %	2.75%	38.44%	24.49%	28.35%	53.63%	-9.03%	-	-
Horiz. %	317.65%	309.16%	223.32%	179.38%	139.76%	90.97%	100.00%	-
DPS	9.04	6.05	5.46	5.45	5.45	4.69	4.66	55.35%
YoY %	49.42%	10.81%	0.18%	0.00%	16.20%	0.64%	-	-
Horiz. %	193.99%	129.83%	117.17%	116.95%	116.95%	100.64%	100.00%	-
NAPS	1.1446	0.8853	1.0035	0.9774	0.9503	0.8755	0.8756	19.49%
YoY %	29.29%	-11.78%	2.67%	2.85%	8.54%	-0.01%	-	-
Horiz. %	130.72%	101.11%	114.61%	111.63%	108.53%	99.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	5.75	4.38	2.69	2.03	1.72	1.68	1.60	-
P/RPS	0.62	0.58	0.39	0.29	0.25	0.24	0.28	69.63%
YoY %	6.90%	48.72%	34.48%	16.00%	4.17%	-14.29%	-	-
Horiz. %	221.43%	207.14%	139.29%	103.57%	89.29%	85.71%	100.00%	-
P/EPS	7.45	5.63	4.79	4.50	4.90	7.34	6.33	11.43%
YoY %	32.33%	17.54%	6.44%	-8.16%	-33.24%	15.96%	-	-
Horiz. %	117.69%	88.94%	75.67%	71.09%	77.41%	115.96%	100.00%	-
EY	13.43	17.75	20.87	22.21	20.43	13.62	15.79	-10.20%
YoY %	-24.34%	-14.95%	-6.03%	8.71%	50.00%	-13.74%	-	-
Horiz. %	85.05%	112.41%	132.17%	140.66%	129.39%	86.26%	100.00%	-
DY	5.15	4.68	6.88	9.11	10.76	9.52	10.00	-35.67%
YoY %	10.04%	-31.98%	-24.48%	-15.33%	13.03%	-4.80%	-	-
Horiz. %	51.50%	46.80%	68.80%	91.10%	107.60%	95.20%	100.00%	-
P/NAPS	1.53	1.46	0.79	0.61	0.53	0.57	0.54	99.85%
YoY %	4.79%	84.81%	29.51%	15.09%	-7.02%	5.56%	-	-
Horiz. %	283.33%	270.37%	146.30%	112.96%	98.15%	105.56%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	26/11/07	29/08/07	15/05/07	27/02/07	23/11/06	25/08/06	-
Price	4.44	5.26	4.35	2.11	1.94	1.71	1.69	-
P/RPS	0.48	0.70	0.62	0.30	0.28	0.25	0.30	36.68%
YoY %	-31.43%	12.90%	106.67%	7.14%	12.00%	-16.67%	-	-
Horiz. %	160.00%	233.33%	206.67%	100.00%	93.33%	83.33%	100.00%	-
P/EPS	5.75	6.77	7.75	4.68	5.52	7.47	6.69	-9.57%
YoY %	-15.07%	-12.65%	65.60%	-15.22%	-26.10%	11.66%	-	-
Horiz. %	85.95%	101.20%	115.84%	69.96%	82.51%	111.66%	100.00%	-
EY	17.39	14.78	12.90	21.37	18.11	13.38	14.95	10.57%
YoY %	17.66%	14.57%	-39.64%	18.00%	35.35%	-10.50%	-	-
Horiz. %	116.32%	98.86%	86.29%	142.94%	121.14%	89.50%	100.00%	-
DY	6.67	3.90	4.25	8.77	9.54	9.36	9.47	-20.78%
YoY %	71.03%	-8.24%	-51.54%	-8.07%	1.92%	-1.16%	-	-
Horiz. %	70.43%	41.18%	44.88%	92.61%	100.74%	98.84%	100.00%	-
P/NAPS	1.18	1.75	1.28	0.64	0.60	0.58	0.57	62.21%
YoY %	-32.57%	36.72%	100.00%	6.67%	3.45%	1.75%	-	-
Horiz. %	207.02%	307.02%	224.56%	112.28%	105.26%	101.75%	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