[BSTEAD] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- -3.34%

YoY- 6.55%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	7,735,932	4,750,810	4,206,721	1,248,000	1,240,858	1,028,477	928,474	42.33%
YoY %	62.83%	12.93%	237.08%	0.58%	20.65%	10.77%	-	-
Horiz. %	833.19%	511.68%	453.08%	134.41%	133.64%	110.77%	100.00%	-
PBT	877,988	669,996	162,516	203,192	275,754	187,142	124,024	38.52%
YoY %	31.04%	312.26%	-20.02%	-26.31%	47.35%	50.89%	-	-
Horiz. %	707.92%	540.21%	131.04%	163.83%	222.34%	150.89%	100.00%	-
Tax	-128,424	-152,925	-54,577	-41,384	-153,744	-101,549	-104,110	3.55%
YoY %	16.02%	-180.20%	-31.88%	73.08%	-51.40%	2.46%	-	-
Horiz. %	123.35%	146.89%	52.42%	39.75%	147.67%	97.54%	100.00%	-
NP	749,564	517,070	107,938	161,808	122,010	85,593	19,913	82.96%
YoY %	44.96%	379.04%	-33.29%	32.62%	42.55%	329.83%	-	-
Horiz. %	3,764.19%	2,596.65%	542.05%	812.57%	612.72%	429.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	624,265	398,088	58,336	130,006	122,010	85,593	19,913	77.47%
YoY %	56.82%	582.41%	-55.13%	6.55%	42.55%	329.83%	-	-
Horiz. %	3,134.96%	1,999.14%	292.95%	652.87%	612.72%	429.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.63%	22.82%	33.58%	20.37%	55.75%	54.26%	83.94%	-
YoY %	-35.89%	-32.04%	64.85%	-63.46%	2.75%	-35.36%	-	-
Horiz. %	17.43%	27.19%	40.00%	24.27%	66.42%	64.64%	100.00%	-
Total Cost	6,986,368	4,233,740	4,098,782	1,086,192	1,118,848	942,884	908,561	40.44%
YoY %	65.02%	3.29%	277.35%	-2.92%	18.66%	3.78%	-	-
Horiz. %	768.95%	465.98%	451.13%	119.55%	123.15%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,770,145	1,794,827	1,770,346	1,557,979	1,761,711	1,364,039	1,365,917	12.49%
YoY %	54.34%	1.38%	13.63%	-11.56%	29.15%	-0.14%	-	-
Horiz. %	202.80%	131.40%	129.61%	114.06%	128.98%	99.86%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	147,910	95,724	79,476	77,801	74,807	13,640	13,631	48.73%
YoY %	54.52%	20.44%	2.15%	4.00%	448.44%	0.07%	-	-
Horiz. %	1,085.10%	702.25%	583.05%	570.77%	548.80%	100.07%	100.00%	-
Div Payout %	23.69%	24.05%	136.24%	59.84%	61.31%	15.94%	68.46%	-
YoY %	-1.50%	-82.35%	127.67%	-2.40%	284.63%	-76.72%	-	-
Horiz. %	34.60%	35.13%	199.01%	87.41%	89.56%	23.28%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	2,770,145	1,794,827	1,770,346	1,557,979	1,761,711	1,364,039	1,365,917	12.49%
YoY %	54.34%	1.38%	13.63%	-11.56%	29.15%	-0.14%	-	-
Horiz. %	202.80%	131.40%	129.61%	114.06%	128.98%	99.86%	100.00%	-
NOSH	633,900	598,275	596,076	583,512	561,054	272,807	272,638	15.08%
YoY %	5.95%	0.37%	2.15%	4.00%	105.66%	0.06%	-	-
Horiz. %	232.51%	219.44%	218.63%	214.02%	205.79%	100.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	9.69%	10.88%	2.57%	12.97%	9.83%	8.32%	2.14%	-
YoY %	-10.94%	323.35%	-80.19%	31.94%	18.15%	288.79%	-	-
Horiz. %	452.80%	508.41%	120.09%	606.07%	459.35%	388.79%	100.00%	-
ROE	22.54%	22.18%	3.30%	8.34%	6.93%	6.27%	1.46%	-
YoY %	1.62%	572.12%	-60.43%	20.35%	10.53%	329.45%	-	-
Horiz. %	1,543.84%	1,519.18%	226.03%	571.23%	474.66%	429.45%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	1,220.37	794.08	705.74	213.88	221.17	377.00	340.55	23.68%
YoY %	53.68%	12.52%	229.97%	-3.30%	-41.33%	10.70%	-	-
Horiz. %	358.35%	233.18%	207.24%	62.80%	64.94%	110.70%	100.00%	-
EPS	98.48	66.53	9.79	22.28	21.75	20.91	7.48	53.60%
YoY %	48.02%	579.57%	-56.06%	2.44%	4.02%	179.55%	-	-
Horiz. %	1,316.58%	889.44%	130.88%	297.86%	290.78%	279.55%	100.00%	-
DPS	23.33	16.00	13.33	13.33	13.33	5.00	5.00	29.23%
YoY %	45.81%	20.03%	0.00%	0.00%	166.60%	0.00%	-	-
Horiz. %	466.60%	320.00%	266.60%	266.60%	266.60%	100.00%	100.00%	-
NAPS	4.37	3.00	2.97	2.67	3.14	5.00	5.01	-2.25%
YoY %	45.67%	1.01%	11.24%	-14.97%	-37.20%	-0.20%	-	-
Horiz. %	87.23%	59.88%	59.28%	53.29%	62.67%	99.80%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 586,317
RPS	381.64	234.38	207.53	61.57	61.22	50.74	45.81	42.33%
YoY %	62.83%	12.94%	237.06%	0.57%	20.65%	10.76%	-	-
Horiz. %	833.09%	511.64%	453.02%	134.40%	133.64%	110.76%	100.00%	-
EPS	30.80	19.64	2.88	6.41	6.02	4.22	0.98	77.55%
YoY %	56.82%	581.94%	-55.07%	6.48%	42.65%	330.61%	-	-
Horiz. %	3,142.86%	2,004.08%	293.88%	654.08%	614.29%	430.61%	100.00%	-
DPS	7.30	4.72	3.92	3.84	3.69	0.67	0.67	48.83%
YoY %	54.66%	20.41%	2.08%	4.07%	450.75%	0.00%	-	-
Horiz. %	1,089.55%	704.48%	585.07%	573.13%	550.75%	100.00%	100.00%	-
NAPS	1.3666	0.8855	0.8734	0.7686	0.8691	0.6729	0.6739	12.49%
YoY %	54.33%	1.39%	13.64%	-11.56%	29.16%	-0.15%	-	-
Horiz. %	202.79%	131.40%	129.60%	114.05%	128.97%	99.85%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	4.05	4.38	1.68	1.67	1.53	1.53	1.79	-
P/RPS	0.33	0.55	0.24	0.78	0.69	0.41	0.53	-7.58%
YoY %	-40.00%	129.17%	-69.23%	13.04%	68.29%	-22.64%	-	-
Horiz. %	62.26%	103.77%	45.28%	147.17%	130.19%	77.36%	100.00%	-
P/EPS	4.11	6.58	17.17	7.50	7.04	4.88	24.51	-25.72%
YoY %	-37.54%	-61.68%	128.93%	6.53%	44.26%	-80.09%	-	-
Horiz. %	16.77%	26.85%	70.05%	30.60%	28.72%	19.91%	100.00%	-
EY	24.32	15.19	5.83	13.34	14.21	20.51	4.08	34.61%
YoY %	60.11%	160.55%	-56.30%	-6.12%	-30.72%	402.70%	-	-
Horiz. %	596.08%	372.30%	142.89%	326.96%	348.28%	502.70%	100.00%	-
DY	5.76	3.65	7.94	7.98	8.71	3.27	2.79	12.82%
YoY %	57.81%	-54.03%	-0.50%	-8.38%	166.36%	17.20%	-	-
Horiz. %	206.45%	130.82%	284.59%	286.02%	312.19%	117.20%	100.00%	-
P/NAPS	0.93	1.46	0.57	0.63	0.49	0.31	0.36	17.12%
YoY %	-36.30%	156.14%	-9.52%	28.57%	58.06%	-13.89%	-	-
Horiz. %	258.33%	405.56%	158.33%	175.00%	136.11%	86.11%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	26/11/07	23/11/06	29/11/05	29/11/04	03/12/03	27/11/02	-
Price	2.76	5.26	1.71	1.65	1.52	1.25	1.60	-
P/RPS	0.23	0.66	0.24	0.77	0.69	0.33	0.47	-11.21%
YoY %	-65.15%	175.00%	-68.83%	11.59%	109.09%	-29.79%	-	-
Horiz. %	48.94%	140.43%	51.06%	163.83%	146.81%	70.21%	100.00%	-
P/EPS	2.80	7.91	17.47	7.41	6.99	3.98	21.91	-29.00%
YoY %	-64.60%	-54.72%	135.76%	6.01%	75.63%	-81.83%	-	-
Horiz. %	12.78%	36.10%	79.74%	33.82%	31.90%	18.17%	100.00%	-
EY	35.68	12.65	5.72	13.50	14.31	25.10	4.56	40.85%
YoY %	182.06%	121.15%	-57.63%	-5.66%	-42.99%	450.44%	-	-
Horiz. %	782.46%	277.41%	125.44%	296.05%	313.82%	550.44%	100.00%	-
DY	8.45	3.04	7.80	8.08	8.77	4.00	3.13	17.98%
YoY %	177.96%	-61.03%	-3.47%	-7.87%	119.25%	27.80%	-	-
Horiz. %	269.97%	97.12%	249.20%	258.15%	280.19%	127.80%	100.00%	-
P/NAPS	0.63	1.75	0.58	0.62	0.48	0.25	0.32	11.94%
YoY %	-64.00%	201.72%	-6.45%	29.17%	92.00%	-21.88%	-	-
Horiz. %	196.88%	546.88%	181.25%	193.75%	150.00%	78.12%	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