[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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

MYEG

MY E.G. SERVICES BHD

305

VSTECS

VSTECS BERHAD

274

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

PBBANK

PUBLIC BANK BHD

197

SNS

SNS NETWORK TECHNOLOGY BERHAD

186

DNEX

DAGANG NEXCHANGE BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

CLASSITA

0.04

0.00

42,168,200

MRCB

0.725

+0.035

37,161,800

PMHLDG

0.285

-0.01

36,073,400

HSI-HUT

0.17

-0.02

27,769,000

AHB

0.16

+0.015

25,563,600

ICONIC

0.12

0.00

24,509,200

HSI-HS2

0.085

-0.01

24,310,400

More active Stocks

SBAGAN

5.45

+0.48

159,300

KUCHAI

2.19

+0.36

512,700

MCEHLDG

1.97

+0.26

4,007,900

KLUANG

5.00

+0.19

80,500

MCEHLDG-WA

1.25

+0.16

1,005,400

MANULFE

2.23

+0.10

168,400

HSI-CVY

0.70

+0.10

50,000

ALLIANZ

21.78

+0.10

1,400

HLIND

10.92

+0.08

1,300

SUPERLN

1.36

+0.07

1,179,400

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.82

-0.10

10,000

DLADY

33.28

-0.10

700

HEIM

23.80

-0.10

500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PIE

5.88

-0.07

38,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More