[BSTEAD] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 18.61%

YoY- 110.01%

Quarter Report

Boustead Q1-Y2008 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	7,029,818	7,990,760	7,535,094	6,629,070	5,751,919	4,522,393	4,164,560	41.54%
YoY %	-12.03%	6.05%	13.67%	15.25%	27.19%	8.59%	-	-
Horiz. %	168.80%	191.88%	180.93%	159.18%	138.12%	108.59%	100.00%	-
PBT	678,902	984,808	1,064,621	964,132	828,814	767,041	507,496	21.30%
YoY %	-31.06%	-7.50%	10.42%	16.33%	8.05%	51.14%	-	-
Horiz. %	133.77%	194.05%	209.78%	189.98%	163.31%	151.14%	100.00%	-
Tax	-11,228	-155,902	-206,442	-188,553	-174,278	-108,794	-39,037	-56.26%
YoY %	92.80%	24.48%	-9.49%	-8.19%	-60.19%	-178.69%	-	-
Horiz. %	28.76%	399.37%	528.84%	483.01%	446.44%	278.69%	100.00%	-
NP	667,674	828,906	858,179	775,579	654,536	658,247	468,459	26.51%
YoY %	-19.45%	-3.41%	10.65%	18.49%	-0.56%	40.51%	-	-
Horiz. %	142.53%	176.94%	183.19%	165.56%	139.72%	140.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	578,786	647,369	629,112	566,665	477,736	464,998	335,810	43.51%
YoY %	-10.59%	2.90%	11.02%	18.61%	2.74%	38.47%	-	-
Horiz. %	172.36%	192.78%	187.34%	168.75%	142.26%	138.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.65%	15.83%	19.39%	19.56%	21.03%	14.18%	7.69%	-
YoY %	-89.58%	-18.36%	-0.87%	-6.99%	48.31%	84.40%	-	-
Horiz. %	21.46%	205.85%	252.15%	254.36%	273.47%	184.40%	100.00%	-
Total Cost	6,362,144	7,161,854	6,676,915	5,853,491	5,097,383	3,864,146	3,696,101	43.39%
YoY %	-11.17%	7.26%	14.07%	14.83%	31.91%	4.55%	-	-
Horiz. %	172.13%	193.77%	180.65%	158.37%	137.91%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	1,794,418	2,034,178	26.80%
YoY %	3.44%	9.88%	1.72%	8.47%	29.29%	-11.79%	-	-
Horiz. %	143.03%	138.27%	125.84%	123.71%	114.05%	88.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	192,537	222,538	216,136	214,603	183,146	122,635	110,640	44.43%
YoY %	-13.48%	2.96%	0.71%	17.18%	49.34%	10.84%	-	-
Horiz. %	174.02%	201.14%	195.35%	193.97%	165.53%	110.84%	100.00%	-
Div Payout %	33.27%	34.38%	34.36%	37.87%	38.34%	26.37%	32.95%	-
YoY %	-3.23%	0.06%	-9.27%	-1.23%	45.39%	-19.97%	-	-
Horiz. %	100.97%	104.34%	104.28%	114.93%	116.36%	80.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	2,909,498	2,812,647	2,559,819	2,516,513	2,320,053	1,794,418	2,034,178	26.80%
YoY %	3.44%	9.88%	1.72%	8.47%	29.29%	-11.79%	-	-
Horiz. %	143.03%	138.27%	125.84%	123.71%	114.05%	88.21%	100.00%	-
NOSH	650,894	643,626	628,948	629,128	618,680	598,139	598,287	5.75%
YoY %	1.13%	2.33%	-0.03%	1.69%	3.43%	-0.02%	-	-
Horiz. %	108.79%	107.58%	105.12%	105.15%	103.41%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	9.50%	10.37%	11.39%	11.70%	11.38%	14.56%	11.25%	-
YoY %	-8.39%	-8.96%	-2.65%	2.81%	-21.84%	29.42%	-	-
Horiz. %	84.44%	92.18%	101.24%	104.00%	101.16%	129.42%	100.00%	-
ROE	19.89%	23.02%	24.58%	22.52%	20.59%	25.91%	16.51%	-
YoY %	-13.60%	-6.35%	9.15%	9.37%	-20.53%	56.94%	-	-
Horiz. %	120.47%	139.43%	148.88%	136.40%	124.71%	156.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,080.02	1,241.52	1,198.05	1,053.69	929.71	756.08	696.08	33.84%
YoY %	-13.01%	3.63%	13.70%	13.34%	22.96%	8.62%	-	-
Horiz. %	155.16%	178.36%	172.11%	151.37%	133.56%	108.62%	100.00%	-
EPS	88.92	100.58	100.03	90.07	77.22	77.74	56.13	35.70%
YoY %	-11.59%	0.55%	11.06%	16.64%	-0.67%	38.50%	-	-
Horiz. %	158.42%	179.19%	178.21%	160.47%	137.57%	138.50%	100.00%	-
DPS	29.58	34.58	34.36	34.11	29.60	20.50	18.50	36.54%
YoY %	-14.46%	0.64%	0.73%	15.24%	44.39%	10.81%	-	-
Horiz. %	159.89%	186.92%	185.73%	184.38%	160.00%	110.81%	100.00%	-
NAPS	4.47	4.37	4.07	4.00	3.75	3.00	3.40	19.91%
YoY %	2.29%	7.37%	1.75%	6.67%	25.00%	-11.76%	-	-
Horiz. %	131.47%	128.53%	119.71%	117.65%	110.29%	88.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 629,128
RPS	346.81	394.22	371.74	327.04	283.77	223.11	205.45	41.54%
YoY %	-12.03%	6.05%	13.67%	15.25%	27.19%	8.60%	-	-
Horiz. %	168.81%	191.88%	180.94%	159.18%	138.12%	108.60%	100.00%	-
EPS	28.55	31.94	31.04	27.96	23.57	22.94	16.57	43.48%
YoY %	-10.61%	2.90%	11.02%	18.63%	2.75%	38.44%	-	-
Horiz. %	172.30%	192.76%	187.33%	168.74%	142.25%	138.44%	100.00%	-
DPS	9.50	10.98	10.66	10.59	9.04	6.05	5.46	44.41%
YoY %	-13.48%	3.00%	0.66%	17.15%	49.42%	10.81%	-	-
Horiz. %	173.99%	201.10%	195.24%	193.96%	165.57%	110.81%	100.00%	-
NAPS	1.4354	1.3876	1.2629	1.2415	1.1446	0.8853	1.0035	26.81%
YoY %	3.44%	9.87%	1.72%	8.47%	29.29%	-11.78%	-	-
Horiz. %	143.04%	138.28%	125.85%	123.72%	114.06%	88.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.05	4.05	4.86	4.44	5.75	4.38	2.69	-
P/RPS	0.28	0.33	0.41	0.42	0.62	0.58	0.39	-19.74%
YoY %	-15.15%	-19.51%	-2.38%	-32.26%	6.90%	48.72%	-	-
Horiz. %	71.79%	84.62%	105.13%	107.69%	158.97%	148.72%	100.00%	-
P/EPS	3.43	4.03	4.86	4.93	7.45	5.63	4.79	-19.87%
YoY %	-14.89%	-17.08%	-1.42%	-33.83%	32.33%	17.54%	-	-
Horiz. %	71.61%	84.13%	101.46%	102.92%	155.53%	117.54%	100.00%	-
EY	29.15	24.83	20.58	20.29	13.43	17.75	20.87	24.82%
YoY %	17.40%	20.65%	1.43%	51.08%	-24.34%	-14.95%	-	-
Horiz. %	139.67%	118.97%	98.61%	97.22%	64.35%	85.05%	100.00%	-
DY	9.70	8.54	7.07	7.68	5.15	4.68	6.88	25.60%
YoY %	13.58%	20.79%	-7.94%	49.13%	10.04%	-31.98%	-	-
Horiz. %	140.99%	124.13%	102.76%	111.63%	74.85%	68.02%	100.00%	-
P/NAPS	0.68	0.93	1.19	1.11	1.53	1.46	0.79	-9.47%
YoY %	-26.88%	-21.85%	7.21%	-27.45%	4.79%	84.81%	-	-
Horiz. %	86.08%	117.72%	150.63%	140.51%	193.67%	184.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	19/11/08	19/08/08	20/05/08	29/02/08	26/11/07	29/08/07	-
Price	2.74	2.76	4.28	4.72	4.44	5.26	4.35	-
P/RPS	0.25	0.22	0.36	0.45	0.48	0.70	0.62	-45.26%
YoY %	13.64%	-38.89%	-20.00%	-6.25%	-31.43%	12.90%	-	-
Horiz. %	40.32%	35.48%	58.06%	72.58%	77.42%	112.90%	100.00%	-
P/EPS	3.08	2.74	4.28	5.24	5.75	6.77	7.75	-45.79%
YoY %	12.41%	-35.98%	-18.32%	-8.87%	-15.07%	-12.65%	-	-
Horiz. %	39.74%	35.35%	55.23%	67.61%	74.19%	87.35%	100.00%	-
EY	32.45	36.44	23.37	19.08	17.39	14.78	12.90	84.44%
YoY %	-10.95%	55.93%	22.48%	9.72%	17.66%	14.57%	-	-
Horiz. %	251.55%	282.48%	181.16%	147.91%	134.81%	114.57%	100.00%	-
DY	10.80	12.53	8.03	7.23	6.67	3.90	4.25	85.69%
YoY %	-13.81%	56.04%	11.07%	8.40%	71.03%	-8.24%	-	-
Horiz. %	254.12%	294.82%	188.94%	170.12%	156.94%	91.76%	100.00%	-
P/NAPS	0.61	0.63	1.05	1.18	1.18	1.75	1.28	-38.85%
YoY %	-3.17%	-40.00%	-11.02%	0.00%	-32.57%	36.72%	-	-
Horiz. %	47.66%	49.22%	82.03%	92.19%	92.19%	136.72%	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