[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

22-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -12.2%

YoY- 17.54%

Quarter Report

Boustead Q2-Y2005 KLSE.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	7,701,434	4,135,084	4,034,616	1,173,536	1,141,082	947,208	899,226	42.99%
YoY %	86.25%	2.49%	243.80%	2.84%	20.47%	5.34%	-	-
Horiz. %	856.45%	459.85%	448.68%	130.51%	126.90%	105.34%	100.00%	-
PBT	899,590	427,976	185,846	199,582	263,404	162,170	147,348	35.15%
YoY %	110.20%	130.29%	-6.88%	-24.23%	62.42%	10.06%	-	-
Horiz. %	610.52%	290.45%	126.13%	135.45%	178.76%	110.06%	100.00%	-
Tax	-135,886	-71,558	-63,550	-37,992	-148,974	-104,510	-95,498	6.04%
YoY %	-89.90%	-12.60%	-67.27%	74.50%	-42.55%	-9.44%	-	-
Horiz. %	142.29%	74.93%	66.55%	39.78%	156.00%	109.44%	100.00%	-
NP	763,704	356,418	122,296	161,590	114,430	57,660	51,850	56.50%
YoY %	114.27%	191.44%	-24.32%	41.21%	98.46%	11.21%	-	-
Horiz. %	1,472.91%	687.40%	235.86%	311.65%	220.69%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	608,406	305,654	54,402	134,502	114,430	57,660	51,850	50.68%
YoY %	99.05%	461.84%	-59.55%	17.54%	98.46%	11.21%	-	-
Horiz. %	1,173.40%	589.50%	104.92%	259.41%	220.69%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.11%	16.72%	34.19%	19.04%	56.56%	64.44%	64.81%	-
YoY %	-9.63%	-51.10%	79.57%	-66.34%	-12.23%	-0.57%	-	-
Horiz. %	23.31%	25.80%	52.75%	29.38%	87.27%	99.43%	100.00%	-
Total Cost	6,937,730	3,778,666	3,912,320	1,011,946	1,026,652	889,548	847,376	41.92%
YoY %	83.60%	-3.42%	286.61%	-1.43%	15.41%	4.98%	-	-
Horiz. %	818.73%	445.93%	461.70%	119.42%	121.16%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,560,186	2,034,501	1,769,846	1,803,443	1,704,276	1,363,222	1,383,576	10.79%
YoY %	25.84%	14.95%	-1.86%	5.82%	25.02%	-1.47%	-	-
Horiz. %	185.04%	147.05%	127.92%	130.35%	123.18%	98.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	125,807	59,838	59,390	58,175	55,333	20,448	20,467	35.30%
YoY %	110.25%	0.75%	2.09%	5.14%	170.60%	-0.09%	-	-
Horiz. %	614.68%	292.36%	290.17%	284.24%	270.35%	99.91%	100.00%	-
Div Payout %	20.68%	19.58%	109.17%	43.25%	48.36%	35.46%	39.47%	-
YoY %	5.62%	-82.06%	152.42%	-10.57%	36.38%	-10.16%	-	-
Horiz. %	52.39%	49.61%	276.59%	109.58%	122.52%	89.84%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	2,560,186	2,034,501	1,769,846	1,803,443	1,704,276	1,363,222	1,383,576	10.79%
YoY %	25.84%	14.95%	-1.86%	5.82%	25.02%	-1.47%	-	-
Horiz. %	185.04%	147.05%	127.92%	130.35%	123.18%	98.53%	100.00%	-
NOSH	629,038	598,382	593,908	581,756	553,336	272,644	272,894	14.91%
YoY %	5.12%	0.75%	2.09%	5.14%	102.95%	-0.09%	-	-
Horiz. %	230.51%	219.27%	217.63%	213.18%	202.77%	99.91%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.92%	8.62%	3.03%	13.77%	10.03%	6.09%	5.77%	-
YoY %	15.08%	184.49%	-78.00%	37.29%	64.70%	5.55%	-	-
Horiz. %	171.92%	149.39%	52.51%	238.65%	173.83%	105.55%	100.00%	-
ROE	23.76%	15.02%	3.07%	7.46%	6.71%	4.23%	3.75%	-
YoY %	58.19%	389.25%	-58.85%	11.18%	58.63%	12.80%	-	-
Horiz. %	633.60%	400.53%	81.87%	198.93%	178.93%	112.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	1,224.32	691.04	679.33	201.72	206.22	347.42	329.51	24.42%
YoY %	77.17%	1.72%	236.77%	-2.18%	-40.64%	5.44%	-	-
Horiz. %	371.56%	209.72%	206.16%	61.22%	62.58%	105.44%	100.00%	-
EPS	96.72	51.08	9.16	23.12	20.68	14.08	19.00	31.12%
YoY %	89.35%	457.64%	-60.38%	11.80%	46.88%	-25.89%	-	-
Horiz. %	509.05%	268.84%	48.21%	121.68%	108.84%	74.11%	100.00%	-
DPS	20.00	10.00	10.00	10.00	10.00	7.50	7.50	17.74%
YoY %	100.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	266.67%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	4.07	3.40	2.98	3.10	3.08	5.00	5.07	-3.59%
YoY %	19.71%	14.09%	-3.87%	0.65%	-38.40%	-1.38%	-	-
Horiz. %	80.28%	67.06%	58.78%	61.14%	60.75%	98.62%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 582,555
RPS	379.94	204.00	199.04	57.90	56.29	46.73	44.36	42.99%
YoY %	86.25%	2.49%	243.77%	2.86%	20.46%	5.34%	-	-
Horiz. %	856.49%	459.87%	448.69%	130.52%	126.89%	105.34%	100.00%	-
EPS	30.02	15.08	2.68	6.64	5.65	2.84	2.56	50.67%
YoY %	99.07%	462.69%	-59.64%	17.52%	98.94%	10.94%	-	-
Horiz. %	1,172.66%	589.06%	104.69%	259.38%	220.70%	110.94%	100.00%	-
DPS	6.21	2.95	2.93	2.87	2.73	1.01	1.01	35.31%
YoY %	110.51%	0.68%	2.09%	5.13%	170.30%	0.00%	-	-
Horiz. %	614.85%	292.08%	290.10%	284.16%	270.30%	100.00%	100.00%	-
NAPS	1.263	1.0037	0.8731	0.8897	0.8408	0.6725	0.6826	10.78%
YoY %	25.83%	14.96%	-1.87%	5.82%	25.03%	-1.48%	-	-
Horiz. %	185.03%	147.04%	127.91%	130.34%	123.18%	98.52%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	4.86	2.69	1.60	1.61	1.38	1.71	1.92	-
P/RPS	0.40	0.39	0.24	0.80	0.67	0.49	0.58	-5.99%
YoY %	2.56%	62.50%	-70.00%	19.40%	36.73%	-15.52%	-	-
Horiz. %	68.97%	67.24%	41.38%	137.93%	115.52%	84.48%	100.00%	-
P/EPS	5.02	5.27	17.47	6.96	6.67	8.09	10.11	-11.00%
YoY %	-4.74%	-69.83%	151.01%	4.35%	-17.55%	-19.98%	-	-
Horiz. %	49.65%	52.13%	172.80%	68.84%	65.97%	80.02%	100.00%	-
EY	19.90	18.99	5.73	14.36	14.99	12.37	9.90	12.32%
YoY %	4.79%	231.41%	-60.10%	-4.20%	21.18%	24.95%	-	-
Horiz. %	201.01%	191.82%	57.88%	145.05%	151.41%	124.95%	100.00%	-
DY	4.12	3.72	6.25	6.21	7.25	4.39	3.91	0.87%
YoY %	10.75%	-40.48%	0.64%	-14.34%	65.15%	12.28%	-	-
Horiz. %	105.37%	95.14%	159.85%	158.82%	185.42%	112.28%	100.00%	-
P/NAPS	1.19	0.79	0.54	0.52	0.45	0.34	0.38	20.93%
YoY %	50.63%	46.30%	3.85%	15.56%	32.35%	-10.53%	-	-
Horiz. %	313.16%	207.89%	142.11%	136.84%	118.42%	89.47%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	29/08/07	25/08/06	22/08/05	18/08/04	04/09/03	20/08/02	-
Price	4.28	4.35	1.69	1.69	1.35	1.68	1.89	-
P/RPS	0.35	0.63	0.25	0.84	0.65	0.48	0.57	-7.79%
YoY %	-44.44%	152.00%	-70.24%	29.23%	35.42%	-15.79%	-	-
Horiz. %	61.40%	110.53%	43.86%	147.37%	114.04%	84.21%	100.00%	-
P/EPS	4.43	8.52	18.45	7.31	6.53	7.94	9.95	-12.60%
YoY %	-48.00%	-53.82%	152.39%	11.94%	-17.76%	-20.20%	-	-
Horiz. %	44.52%	85.63%	185.43%	73.47%	65.63%	79.80%	100.00%	-
EY	22.60	11.74	5.42	13.68	15.32	12.59	10.05	14.44%
YoY %	92.50%	116.61%	-60.38%	-10.70%	21.68%	25.27%	-	-
Horiz. %	224.88%	116.82%	53.93%	136.12%	152.44%	125.27%	100.00%	-
DY	4.67	2.30	5.92	5.92	7.41	4.46	3.97	2.74%
YoY %	103.04%	-61.15%	0.00%	-20.11%	66.14%	12.34%	-	-
Horiz. %	117.63%	57.93%	149.12%	149.12%	186.65%	112.34%	100.00%	-
P/NAPS	1.05	1.28	0.57	0.55	0.44	0.34	0.37	18.96%
YoY %	-17.97%	124.56%	3.64%	25.00%	29.41%	-8.11%	-	-
Horiz. %	283.78%	345.95%	154.05%	148.65%	118.92%	91.89%	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