[BSTEAD] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 19.91%

YoY- -58.59%

Quarter Report

Boustead Q3-Y2009 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	9,822,666	8,002,000	5,989,333	5,214,533	7,735,932	4,750,810	4,206,721	15.16%
YoY %	22.75%	33.60%	14.86%	-32.59%	62.83%	12.93%	-	-
Horiz. %	233.50%	190.22%	142.38%	123.96%	183.89%	112.93%	100.00%	-
PBT	580,000	781,200	632,266	391,466	877,988	669,996	162,516	23.59%
YoY %	-25.76%	23.56%	61.51%	-55.41%	31.04%	312.26%	-	-
Horiz. %	356.89%	480.69%	389.05%	240.88%	540.25%	412.26%	100.00%	-
Tax	-117,866	-112,133	-112,000	-72,666	-128,424	-152,925	-54,577	13.67%
YoY %	-5.11%	-0.12%	-54.13%	43.42%	16.02%	-180.20%	-	-
Horiz. %	215.96%	205.46%	205.21%	133.14%	235.31%	280.20%	100.00%	-
NP	462,133	669,066	520,266	318,800	749,564	517,070	107,938	27.39%
YoY %	-30.93%	28.60%	63.20%	-57.47%	44.96%	379.04%	-	-
Horiz. %	428.15%	619.86%	482.00%	295.35%	694.44%	479.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	354,933	557,733	438,133	258,533	624,265	398,088	58,336	35.07%
YoY %	-36.36%	27.30%	69.47%	-58.59%	56.82%	582.41%	-	-
Horiz. %	608.43%	956.07%	751.05%	443.18%	1,070.12%	682.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.32%	14.35%	17.71%	18.56%	14.63%	22.82%	33.58%	-
YoY %	41.60%	-18.97%	-4.58%	26.86%	-35.89%	-32.04%	-	-
Horiz. %	60.51%	42.73%	52.74%	55.27%	43.57%	67.96%	100.00%	-
Total Cost	9,360,533	7,332,933	5,469,066	4,895,733	6,986,368	4,233,740	4,098,782	14.74%
YoY %	27.65%	34.08%	11.71%	-29.92%	65.02%	3.29%	-	-
Horiz. %	228.37%	178.91%	133.43%	119.44%	170.45%	103.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,612,478	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	1,770,346	17.28%
YoY %	5.96%	7.23%	49.52%	-1.98%	54.34%	1.38%	-	-
Horiz. %	260.54%	245.89%	229.32%	153.37%	156.47%	101.38%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	344,729	376,084	335,972	155,279	147,910	95,724	79,476	27.67%
YoY %	-8.34%	11.94%	116.37%	4.98%	54.52%	20.44%	-	-
Horiz. %	433.75%	473.20%	422.73%	195.38%	186.11%	120.44%	100.00%	-
Div Payout %	97.13%	67.43%	76.68%	60.06%	23.69%	24.05%	136.24%	-
YoY %	44.05%	-12.06%	27.67%	153.52%	-1.50%	-82.35%	-	-
Horiz. %	71.29%	49.49%	56.28%	44.08%	17.39%	17.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,612,478	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	1,770,346	17.28%
YoY %	5.96%	7.23%	49.52%	-1.98%	54.34%	1.38%	-	-
Horiz. %	260.54%	245.89%	229.32%	153.37%	156.47%	101.38%	100.00%	-
NOSH	1,034,188	940,211	933,257	665,483	633,900	598,275	596,076	9.60%
YoY %	10.00%	0.75%	40.24%	4.98%	5.95%	0.37%	-	-
Horiz. %	173.50%	157.73%	156.57%	111.64%	106.35%	100.37%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	4.70%	8.36%	8.69%	6.11%	9.69%	10.88%	2.57%	-
YoY %	-43.78%	-3.80%	42.23%	-36.95%	-10.94%	323.35%	-	-
Horiz. %	182.88%	325.29%	338.13%	237.74%	377.04%	423.35%	100.00%	-
ROE	7.70%	12.81%	10.79%	9.52%	22.54%	22.18%	3.30%	-
YoY %	-39.89%	18.72%	13.34%	-57.76%	1.62%	572.12%	-	-
Horiz. %	233.33%	388.18%	326.97%	288.48%	683.03%	672.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	949.80	851.09	641.77	783.57	1,220.37	794.08	705.74	5.06%
YoY %	11.60%	32.62%	-18.10%	-35.79%	53.68%	12.52%	-	-
Horiz. %	134.58%	120.60%	90.94%	111.03%	172.92%	112.52%	100.00%	-
EPS	34.32	59.32	46.95	38.85	98.48	66.53	9.79	23.22%
YoY %	-42.14%	26.35%	20.85%	-60.55%	48.02%	579.57%	-	-
Horiz. %	350.56%	605.92%	479.57%	396.83%	1,005.92%	679.57%	100.00%	-
DPS	33.33	40.00	36.00	23.33	23.33	16.00	13.33	16.48%
YoY %	-16.68%	11.11%	54.31%	0.00%	45.81%	20.03%	-	-
Horiz. %	250.04%	300.08%	270.07%	175.02%	175.02%	120.03%	100.00%	-
NAPS	4.46	4.63	4.35	4.08	4.37	3.00	2.97	7.00%
YoY %	-3.67%	6.44%	6.62%	-6.64%	45.67%	1.01%	-	-
Horiz. %	150.17%	155.89%	146.46%	137.37%	147.14%	101.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 694,302
RPS	484.59	394.77	295.48	257.25	381.64	234.38	207.53	15.16%
YoY %	22.75%	33.60%	14.86%	-32.59%	62.83%	12.94%	-	-
Horiz. %	233.50%	190.22%	142.38%	123.96%	183.90%	112.94%	100.00%	-
EPS	17.51	27.52	21.61	12.75	30.80	19.64	2.88	35.06%
YoY %	-36.37%	27.35%	69.49%	-58.60%	56.82%	581.94%	-	-
Horiz. %	607.99%	955.56%	750.35%	442.71%	1,069.44%	681.94%	100.00%	-
DPS	17.01	18.55	16.57	7.66	7.30	4.72	3.92	27.68%
YoY %	-8.30%	11.95%	116.32%	4.93%	54.66%	20.41%	-	-
Horiz. %	433.93%	473.21%	422.70%	195.41%	186.22%	120.41%	100.00%	-
NAPS	2.2755	2.1476	2.0028	1.3395	1.3666	0.8855	0.8734	17.28%
YoY %	5.96%	7.23%	49.52%	-1.98%	54.33%	1.39%	-	-
Horiz. %	260.53%	245.89%	229.31%	153.37%	156.47%	101.39%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	5.20	4.49	4.38	3.09	4.05	4.38	1.68	-
P/RPS	0.55	0.53	0.68	0.39	0.33	0.55	0.24	14.80%
YoY %	3.77%	-22.06%	74.36%	18.18%	-40.00%	129.17%	-	-
Horiz. %	229.17%	220.83%	283.33%	162.50%	137.50%	229.17%	100.00%	-
P/EPS	15.15	7.57	9.33	7.95	4.11	6.58	17.17	-2.06%
YoY %	100.13%	-18.86%	17.36%	93.43%	-37.54%	-61.68%	-	-
Horiz. %	88.24%	44.09%	54.34%	46.30%	23.94%	38.32%	100.00%	-
EY	6.60	13.21	10.72	12.57	24.32	15.19	5.83	2.08%
YoY %	-50.04%	23.23%	-14.72%	-48.31%	60.11%	160.55%	-	-
Horiz. %	113.21%	226.59%	183.88%	215.61%	417.15%	260.55%	100.00%	-
DY	6.41	8.91	8.22	7.55	5.76	3.65	7.94	-3.50%
YoY %	-28.06%	8.39%	8.87%	31.08%	57.81%	-54.03%	-	-
Horiz. %	80.73%	112.22%	103.53%	95.09%	72.54%	45.97%	100.00%	-
P/NAPS	1.17	0.97	1.01	0.76	0.93	1.46	0.57	12.72%
YoY %	20.62%	-3.96%	32.89%	-18.28%	-36.30%	156.14%	-	-
Horiz. %	205.26%	170.18%	177.19%	133.33%	163.16%	256.14%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	21/11/11	29/11/10	23/11/09	19/11/08	26/11/07	23/11/06	-
Price	4.99	4.85	4.68	3.05	2.76	5.26	1.71	-
P/RPS	0.53	0.57	0.73	0.39	0.23	0.66	0.24	14.10%
YoY %	-7.02%	-21.92%	87.18%	69.57%	-65.15%	175.00%	-	-
Horiz. %	220.83%	237.50%	304.17%	162.50%	95.83%	275.00%	100.00%	-
P/EPS	14.54	8.18	9.97	7.85	2.80	7.91	17.47	-3.01%
YoY %	77.75%	-17.95%	27.01%	180.36%	-64.60%	-54.72%	-	-
Horiz. %	83.23%	46.82%	57.07%	44.93%	16.03%	45.28%	100.00%	-
EY	6.88	12.23	10.03	12.74	35.68	12.65	5.72	3.12%
YoY %	-43.74%	21.93%	-21.27%	-64.29%	182.06%	121.15%	-	-
Horiz. %	120.28%	213.81%	175.35%	222.73%	623.78%	221.15%	100.00%	-
DY	6.68	8.25	7.69	7.65	8.45	3.04	7.80	-2.54%
YoY %	-19.03%	7.28%	0.52%	-9.47%	177.96%	-61.03%	-	-
Horiz. %	85.64%	105.77%	98.59%	98.08%	108.33%	38.97%	100.00%	-
P/NAPS	1.12	1.05	1.08	0.75	0.63	1.75	0.58	11.58%
YoY %	6.67%	-2.78%	44.00%	19.05%	-64.00%	201.72%	-	-
Horiz. %	193.10%	181.03%	186.21%	129.31%	108.62%	301.72%	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