[BSTEAD] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -15.81%

YoY- -14.01%

Quarter Report

Boustead Q1-Y2009.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	5,392,000	5,138,769	5,670,901	6,401,534	7,029,818	7,990,760	7,535,094	-19.94%
YoY %	4.93%	-9.38%	-11.41%	-8.94%	-12.03%	6.05%	-	-
Horiz. %	71.56%	68.20%	75.26%	84.96%	93.29%	106.05%	100.00%	-
PBT	501,600	314,011	397,207	531,465	678,902	984,808	1,064,621	-39.36%
YoY %	59.74%	-20.95%	-25.26%	-21.72%	-31.06%	-7.50%	-	-
Horiz. %	47.12%	29.50%	37.31%	49.92%	63.77%	92.50%	100.00%	-
Tax	-83,200	30,590	19,215	6,350	-11,228	-155,902	-206,442	-45.34%
YoY %	-371.98%	59.20%	202.60%	156.56%	92.80%	24.48%	-	-
Horiz. %	40.30%	-14.82%	-9.31%	-3.08%	5.44%	75.52%	100.00%	-
NP	418,400	344,601	416,422	537,815	667,674	828,906	858,179	-37.97%
YoY %	21.42%	-17.25%	-22.57%	-19.45%	-19.45%	-3.41%	-	-
Horiz. %	48.75%	40.15%	48.52%	62.67%	77.80%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	341,600	304,487	382,283	487,274	578,786	647,369	629,112	-33.36%
YoY %	12.19%	-20.35%	-21.55%	-15.81%	-10.59%	2.90%	-	-
Horiz. %	54.30%	48.40%	60.77%	77.45%	92.00%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.59%	-9.74%	-4.84%	-1.19%	1.65%	15.83%	19.39%	-
YoY %	270.33%	-101.24%	-306.72%	-172.12%	-89.58%	-18.36%	-	-
Horiz. %	85.56%	-50.23%	-24.96%	-6.14%	8.51%	81.64%	100.00%	-
Total Cost	4,973,600	4,794,168	5,254,479	5,863,719	6,362,144	7,161,854	6,676,915	-17.78%
YoY %	3.74%	-8.76%	-10.39%	-7.83%	-11.17%	7.26%	-	-
Horiz. %	74.49%	71.80%	78.70%	87.82%	95.29%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,829,207	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	30.70%
YoY %	35.18%	-3.52%	-1.11%	2.05%	3.44%	9.88%	-	-
Horiz. %	149.59%	110.66%	114.71%	116.00%	113.66%	109.88%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	208,354	198,545	194,744	193,639	192,537	222,538	216,136	-2.40%
YoY %	4.94%	1.95%	0.57%	0.57%	-13.48%	2.96%	-	-
Horiz. %	96.40%	91.86%	90.10%	89.59%	89.08%	102.96%	100.00%	-
Div Payout %	60.99%	65.21%	50.94%	39.74%	33.27%	34.38%	34.36%	-
YoY %	-6.47%	28.01%	28.18%	19.45%	-3.23%	0.06%	-	-
Horiz. %	177.50%	189.78%	148.25%	115.66%	96.83%	100.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	3,829,207	2,832,756	2,936,254	2,969,272	2,909,498	2,812,647	2,559,819	30.70%
YoY %	35.18%	-3.52%	-1.11%	2.05%	3.44%	9.88%	-	-
Horiz. %	149.59%	110.66%	114.71%	116.00%	113.66%	109.88%	100.00%	-
NOSH	911,716	694,302	651,054	651,156	650,894	643,626	628,948	27.99%
YoY %	31.31%	6.64%	-0.02%	0.04%	1.13%	2.33%	-	-
Horiz. %	144.96%	110.39%	103.51%	103.53%	103.49%	102.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.76%	6.71%	7.34%	8.40%	9.50%	10.37%	11.39%	-
YoY %	15.65%	-8.58%	-12.62%	-11.58%	-8.39%	-8.96%	-	-
Horiz. %	68.13%	58.91%	64.44%	73.75%	83.41%	91.04%	100.00%	-
ROE	8.92%	10.75%	13.02%	16.41%	19.89%	23.02%	24.58%	-
YoY %	-17.02%	-17.43%	-20.66%	-17.50%	-13.60%	-6.35%	-	-
Horiz. %	36.29%	43.73%	52.97%	66.76%	80.92%	93.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	591.41	740.13	871.03	983.10	1,080.02	1,241.52	1,198.05	-37.45%
YoY %	-20.09%	-15.03%	-11.40%	-8.97%	-13.01%	3.63%	-	-
Horiz. %	49.36%	61.78%	72.70%	82.06%	90.15%	103.63%	100.00%	-
EPS	37.47	43.86	58.72	74.83	88.92	100.58	100.03	-47.94%
YoY %	-14.57%	-25.31%	-21.53%	-15.85%	-11.59%	0.55%	-	-
Horiz. %	37.46%	43.85%	58.70%	74.81%	88.89%	100.55%	100.00%	-
DPS	22.85	28.60	30.00	29.74	29.58	34.58	34.36	-23.75%
YoY %	-20.10%	-4.67%	0.87%	0.54%	-14.46%	0.64%	-	-
Horiz. %	66.50%	83.24%	87.31%	86.55%	86.09%	100.64%	100.00%	-
NAPS	4.20	4.08	4.51	4.56	4.47	4.37	4.07	2.11%
YoY %	2.94%	-9.53%	-1.10%	2.01%	2.29%	7.37%	-	-
Horiz. %	103.19%	100.25%	110.81%	112.04%	109.83%	107.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 651,156
RPS	266.01	253.52	279.77	315.81	346.81	394.22	371.74	-19.94%
YoY %	4.93%	-9.38%	-11.41%	-8.94%	-12.03%	6.05%	-	-
Horiz. %	71.56%	68.20%	75.26%	84.95%	93.29%	106.05%	100.00%	-
EPS	16.85	15.02	18.86	24.04	28.55	31.94	31.04	-33.38%
YoY %	12.18%	-20.36%	-21.55%	-15.80%	-10.61%	2.90%	-	-
Horiz. %	54.28%	48.39%	60.76%	77.45%	91.98%	102.90%	100.00%	-
DPS	10.28	9.80	9.61	9.55	9.50	10.98	10.66	-2.38%
YoY %	4.90%	1.98%	0.63%	0.53%	-13.48%	3.00%	-	-
Horiz. %	96.44%	91.93%	90.15%	89.59%	89.12%	103.00%	100.00%	-
NAPS	1.8891	1.3975	1.4486	1.4649	1.4354	1.3876	1.2629	30.69%
YoY %	35.18%	-3.53%	-1.11%	2.06%	3.44%	9.87%	-	-
Horiz. %	149.58%	110.66%	114.70%	115.99%	113.66%	109.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.08	3.09	3.51	2.92	3.05	4.05	4.86	-
P/RPS	0.52	0.42	0.40	0.30	0.28	0.33	0.41	17.11%
YoY %	23.81%	5.00%	33.33%	7.14%	-15.15%	-19.51%	-	-
Horiz. %	126.83%	102.44%	97.56%	73.17%	68.29%	80.49%	100.00%	-
P/EPS	8.22	7.05	5.98	3.90	3.43	4.03	4.86	41.82%
YoY %	16.60%	17.89%	53.33%	13.70%	-14.89%	-17.08%	-	-
Horiz. %	169.14%	145.06%	123.05%	80.25%	70.58%	82.92%	100.00%	-
EY	12.16	14.19	16.73	25.63	29.15	24.83	20.58	-29.51%
YoY %	-14.31%	-15.18%	-34.72%	-12.08%	17.40%	20.65%	-	-
Horiz. %	59.09%	68.95%	81.29%	124.54%	141.64%	120.65%	100.00%	-
DY	7.42	9.25	8.55	10.18	9.70	8.54	7.07	3.26%
YoY %	-19.78%	8.19%	-16.01%	4.95%	13.58%	20.79%	-	-
Horiz. %	104.95%	130.83%	120.93%	143.99%	137.20%	120.79%	100.00%	-
P/NAPS	0.73	0.76	0.78	0.64	0.68	0.93	1.19	-27.73%
YoY %	-3.95%	-2.56%	21.88%	-5.88%	-26.88%	-21.85%	-	-
Horiz. %	61.34%	63.87%	65.55%	53.78%	57.14%	78.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	23/11/09	21/08/09	18/05/09	26/02/09	19/11/08	19/08/08	-
Price	3.03	3.05	3.24	3.15	2.74	2.76	4.28	-
P/RPS	0.51	0.41	0.37	0.32	0.25	0.22	0.36	26.05%
YoY %	24.39%	10.81%	15.62%	28.00%	13.64%	-38.89%	-	-
Horiz. %	141.67%	113.89%	102.78%	88.89%	69.44%	61.11%	100.00%	-
P/EPS	8.09	6.95	5.52	4.21	3.08	2.74	4.28	52.69%
YoY %	16.40%	25.91%	31.12%	36.69%	12.41%	-35.98%	-	-
Horiz. %	189.02%	162.38%	128.97%	98.36%	71.96%	64.02%	100.00%	-
EY	12.37	14.38	18.12	23.76	32.45	36.44	23.37	-34.48%
YoY %	-13.98%	-20.64%	-23.74%	-26.78%	-10.95%	55.93%	-	-
Horiz. %	52.93%	61.53%	77.54%	101.67%	138.85%	155.93%	100.00%	-
DY	7.54	9.38	9.26	9.44	10.80	12.53	8.03	-4.09%
YoY %	-19.62%	1.30%	-1.91%	-12.59%	-13.81%	56.04%	-	-
Horiz. %	93.90%	116.81%	115.32%	117.56%	134.50%	156.04%	100.00%	-
P/NAPS	0.72	0.75	0.72	0.69	0.61	0.63	1.05	-22.18%
YoY %	-4.00%	4.17%	4.35%	13.11%	-3.17%	-40.00%	-	-
Horiz. %	68.57%	71.43%	68.57%	65.71%	58.10%	60.00%	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