[BSTEAD] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 4.09%

YoY- 50.81%

Quarter Report

Boustead Q1-Y2011.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	8,555,800	7,691,300	7,016,500	6,216,200	6,181,800	5,973,100	5,878,300	28.34%
YoY %	11.24%	9.62%	12.87%	0.56%	3.49%	1.61%	-	-
Horiz. %	145.55%	130.84%	119.36%	105.75%	105.16%	101.61%	100.00%	-
PBT	831,000	837,900	824,500	759,800	726,200	682,200	654,000	17.26%
YoY %	-0.82%	1.63%	8.52%	4.63%	6.45%	4.31%	-	-
Horiz. %	127.06%	128.12%	126.07%	116.18%	111.04%	104.31%	100.00%	-
Tax	-99,100	-101,400	-107,700	-104,600	-101,300	-112,700	-100,600	-0.99%
YoY %	2.27%	5.85%	-2.96%	-3.26%	10.12%	-12.03%	-	-
Horiz. %	98.51%	100.80%	107.06%	103.98%	100.70%	112.03%	100.00%	-
NP	731,900	736,500	716,800	655,200	624,900	569,500	553,400	20.42%
YoY %	-0.62%	2.75%	9.40%	4.85%	9.73%	2.91%	-	-
Horiz. %	132.26%	133.09%	129.53%	118.40%	112.92%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	610,600	627,200	598,200	559,500	537,500	476,300	470,600	18.90%
YoY %	-2.65%	4.85%	6.92%	4.09%	12.85%	1.21%	-	-
Horiz. %	129.75%	133.28%	127.11%	118.89%	114.22%	101.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.93%	12.10%	13.06%	13.77%	13.95%	16.52%	15.38%	-
YoY %	-1.40%	-7.35%	-5.16%	-1.29%	-15.56%	7.41%	-	-
Horiz. %	77.57%	78.67%	84.92%	89.53%	90.70%	107.41%	100.00%	-
Total Cost	7,823,900	6,954,800	6,299,700	5,561,000	5,556,900	5,403,600	5,324,900	29.15%
YoY %	12.50%	10.40%	13.28%	0.07%	2.84%	1.48%	-	-
Horiz. %	146.93%	130.61%	118.31%	104.43%	104.36%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,892,840	4,352,776	4,343,268	4,222,782	4,230,648	4,091,760	4,054,910	13.30%
YoY %	12.41%	0.22%	2.85%	-0.19%	3.39%	0.91%	-	-
Horiz. %	120.66%	107.35%	107.11%	104.14%	104.33%	100.91%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	375,164	394,883	300,932	394,363	365,380	343,735	282,931	20.63%
YoY %	-4.99%	31.22%	-23.69%	7.93%	6.30%	21.49%	-	-
Horiz. %	132.60%	139.57%	106.36%	139.38%	129.14%	121.49%	100.00%	-
Div Payout %	61.44%	62.96%	50.31%	70.48%	67.98%	72.17%	60.12%	-
YoY %	-2.41%	25.14%	-28.62%	3.68%	-5.81%	20.04%	-	-
Horiz. %	102.20%	104.72%	83.68%	117.23%	113.07%	120.04%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	4,892,840	4,352,776	4,343,268	4,222,782	4,230,648	4,091,760	4,054,910	13.30%
YoY %	12.41%	0.22%	2.85%	-0.19%	3.39%	0.91%	-	-
Horiz. %	120.66%	107.35%	107.11%	104.14%	104.33%	100.91%	100.00%	-
NOSH	1,034,427	940,124	940,101	940,486	940,144	940,634	934,311	7.00%
YoY %	10.03%	0.00%	-0.04%	0.04%	-0.05%	0.68%	-	-
Horiz. %	110.72%	100.62%	100.62%	100.66%	100.62%	100.68%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	8.55%	9.58%	10.22%	10.54%	10.11%	9.53%	9.41%	-
YoY %	-10.75%	-6.26%	-3.04%	4.25%	6.09%	1.28%	-	-
Horiz. %	90.86%	101.81%	108.61%	112.01%	107.44%	101.28%	100.00%	-
ROE	12.48%	14.41%	13.77%	13.25%	12.70%	11.64%	11.61%	-
YoY %	-13.39%	4.65%	3.92%	4.33%	9.11%	0.26%	-	-
Horiz. %	107.49%	124.12%	118.60%	114.13%	109.39%	100.26%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	827.11	818.12	746.36	660.96	657.54	635.01	629.16	19.94%
YoY %	1.10%	9.61%	12.92%	0.52%	3.55%	0.93%	-	-
Horiz. %	131.46%	130.03%	118.63%	105.05%	104.51%	100.93%	100.00%	-
EPS	59.03	66.71	63.63	59.49	57.17	50.64	50.37	11.12%
YoY %	-11.51%	4.84%	6.96%	4.06%	12.89%	0.54%	-	-
Horiz. %	117.19%	132.44%	126.33%	118.11%	113.50%	100.54%	100.00%	-
DPS	36.27	42.00	32.00	42.00	39.00	36.54	30.28	12.75%
YoY %	-13.64%	31.25%	-23.81%	7.69%	6.73%	20.67%	-	-
Horiz. %	119.78%	138.71%	105.68%	138.71%	128.80%	120.67%	100.00%	-
NAPS	4.73	4.63	4.62	4.49	4.50	4.35	4.34	5.88%
YoY %	2.16%	0.22%	2.90%	-0.22%	3.45%	0.23%	-	-
Horiz. %	108.99%	106.68%	106.45%	103.46%	103.69%	100.23%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 940,486
RPS	422.09	379.44	346.15	306.67	304.97	294.68	290.00	28.34%
YoY %	11.24%	9.62%	12.87%	0.56%	3.49%	1.61%	-	-
Horiz. %	145.55%	130.84%	119.36%	105.75%	105.16%	101.61%	100.00%	-
EPS	30.12	30.94	29.51	27.60	26.52	23.50	23.22	18.88%
YoY %	-2.65%	4.85%	6.92%	4.07%	12.85%	1.21%	-	-
Horiz. %	129.72%	133.25%	127.09%	118.86%	114.21%	101.21%	100.00%	-
DPS	18.51	19.48	14.85	19.46	18.03	16.96	13.96	20.63%
YoY %	-4.98%	31.18%	-23.69%	7.93%	6.31%	21.49%	-	-
Horiz. %	132.59%	139.54%	106.38%	139.40%	129.15%	121.49%	100.00%	-
NAPS	2.4138	2.1474	2.1427	2.0833	2.0871	2.0186	2.0004	13.30%
YoY %	12.41%	0.22%	2.85%	-0.18%	3.39%	0.91%	-	-
Horiz. %	120.67%	107.35%	107.11%	104.14%	104.33%	100.91%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.25	4.49	5.51	5.22	4.79	4.38	3.52	-
P/RPS	0.63	0.55	0.74	0.79	0.73	0.69	0.56	8.14%
YoY %	14.55%	-25.68%	-6.33%	8.22%	5.80%	23.21%	-	-
Horiz. %	112.50%	98.21%	132.14%	141.07%	130.36%	123.21%	100.00%	-
P/EPS	8.89	6.73	8.66	8.77	8.38	8.65	6.99	17.33%
YoY %	32.10%	-22.29%	-1.25%	4.65%	-3.12%	23.75%	-	-
Horiz. %	127.18%	96.28%	123.89%	125.46%	119.89%	123.75%	100.00%	-
EY	11.24	14.86	11.55	11.40	11.94	11.56	14.31	-14.83%
YoY %	-24.36%	28.66%	1.32%	-4.52%	3.29%	-19.22%	-	-
Horiz. %	78.55%	103.84%	80.71%	79.66%	83.44%	80.78%	100.00%	-
DY	6.91	9.35	5.81	8.05	8.14	8.34	8.60	-13.53%
YoY %	-26.10%	60.93%	-27.83%	-1.11%	-2.40%	-3.02%	-	-
Horiz. %	80.35%	108.72%	67.56%	93.60%	94.65%	96.98%	100.00%	-
P/NAPS	1.11	0.97	1.19	1.16	1.06	1.01	0.81	23.30%
YoY %	14.43%	-18.49%	2.59%	9.43%	4.95%	24.69%	-	-
Horiz. %	137.04%	119.75%	146.91%	143.21%	130.86%	124.69%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	21/11/11	18/08/11	27/05/11	25/02/11	29/11/10	23/08/10	-
Price	5.41	4.85	4.90	5.10	4.81	4.68	3.88	-
P/RPS	0.65	0.59	0.66	0.77	0.73	0.74	0.62	3.19%
YoY %	10.17%	-10.61%	-14.29%	5.48%	-1.35%	19.35%	-	-
Horiz. %	104.84%	95.16%	106.45%	124.19%	117.74%	119.35%	100.00%	-
P/EPS	9.17	7.27	7.70	8.57	8.41	9.24	7.70	12.31%
YoY %	26.13%	-5.58%	-10.15%	1.90%	-8.98%	20.00%	-	-
Horiz. %	119.09%	94.42%	100.00%	111.30%	109.22%	120.00%	100.00%	-
EY	10.91	13.76	12.99	11.66	11.89	10.82	12.98	-10.90%
YoY %	-20.71%	5.93%	11.41%	-1.93%	9.89%	-16.64%	-	-
Horiz. %	84.05%	106.01%	100.08%	89.83%	91.60%	83.36%	100.00%	-
DY	6.70	8.66	6.53	8.24	8.11	7.81	7.80	-9.61%
YoY %	-22.63%	32.62%	-20.75%	1.60%	3.84%	0.13%	-	-
Horiz. %	85.90%	111.03%	83.72%	105.64%	103.97%	100.13%	100.00%	-
P/NAPS	1.14	1.05	1.06	1.14	1.07	1.08	0.89	17.89%
YoY %	8.57%	-0.94%	-7.02%	6.54%	-0.93%	21.35%	-	-
Horiz. %	128.09%	117.98%	119.10%	128.09%	120.22%	121.35%	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