[BSTEAD] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -7.45%

YoY- 69.47%

Quarter Report

Boustead Q3-Y2010.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	10,162,266	9,822,666	8,002,000	5,989,333	5,214,533	7,735,932	4,750,810	13.49%
YoY %	3.46%	22.75%	33.60%	14.86%	-32.59%	62.83%	-	-
Horiz. %	213.91%	206.76%	168.43%	126.07%	109.76%	162.83%	100.00%	-
PBT	569,600	580,000	781,200	632,266	391,466	877,988	669,996	-2.66%
YoY %	-1.79%	-25.76%	23.56%	61.51%	-55.41%	31.04%	-	-
Horiz. %	85.02%	86.57%	116.60%	94.37%	58.43%	131.04%	100.00%	-
Tax	-127,333	-117,866	-112,133	-112,000	-72,666	-128,424	-152,925	-3.00%
YoY %	-8.03%	-5.11%	-0.12%	-54.13%	43.42%	16.02%	-	-
Horiz. %	83.26%	77.07%	73.33%	73.24%	47.52%	83.98%	100.00%	-
NP	442,266	462,133	669,066	520,266	318,800	749,564	517,070	-2.56%
YoY %	-4.30%	-30.93%	28.60%	63.20%	-57.47%	44.96%	-	-
Horiz. %	85.53%	89.38%	129.40%	100.62%	61.66%	144.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,800	354,933	557,733	438,133	258,533	624,265	398,088	-2.36%
YoY %	-2.85%	-36.36%	27.30%	69.47%	-58.59%	56.82%	-	-
Horiz. %	86.61%	89.16%	140.10%	110.06%	64.94%	156.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.35%	20.32%	14.35%	17.71%	18.56%	14.63%	22.82%	-
YoY %	9.99%	41.60%	-18.97%	-4.58%	26.86%	-35.89%	-	-
Horiz. %	97.94%	89.04%	62.88%	77.61%	81.33%	64.11%	100.00%	-
Total Cost	9,720,000	9,360,533	7,332,933	5,469,066	4,895,733	6,986,368	4,233,740	14.84%
YoY %	3.84%	27.65%	34.08%	11.71%	-29.92%	65.02%	-	-
Horiz. %	229.58%	221.09%	173.20%	129.18%	115.64%	165.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,745,997	4,612,478	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	17.57%
YoY %	2.89%	5.96%	7.23%	49.52%	-1.98%	54.34%	-	-
Horiz. %	264.43%	256.99%	242.54%	226.19%	151.28%	154.34%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	310,195	344,729	376,084	335,972	155,279	147,910	95,724	21.62%
YoY %	-10.02%	-8.34%	11.94%	116.37%	4.98%	54.52%	-	-
Horiz. %	324.05%	360.13%	392.88%	350.98%	162.22%	154.52%	100.00%	-
Div Payout %	89.96%	97.13%	67.43%	76.68%	60.06%	23.69%	24.05%	-
YoY %	-7.38%	44.05%	-12.06%	27.67%	153.52%	-1.50%	-	-
Horiz. %	374.05%	403.87%	280.37%	318.84%	249.73%	98.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,745,997	4,612,478	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	17.57%
YoY %	2.89%	5.96%	7.23%	49.52%	-1.98%	54.34%	-	-
Horiz. %	264.43%	256.99%	242.54%	226.19%	151.28%	154.34%	100.00%	-
NOSH	1,033,986	1,034,188	940,211	933,257	665,483	633,900	598,275	9.53%
YoY %	-0.02%	10.00%	0.75%	40.24%	4.98%	5.95%	-	-
Horiz. %	172.83%	172.86%	157.15%	155.99%	111.23%	105.95%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	4.35%	4.70%	8.36%	8.69%	6.11%	9.69%	10.88%	-
YoY %	-7.45%	-43.78%	-3.80%	42.23%	-36.95%	-10.94%	-	-
Horiz. %	39.98%	43.20%	76.84%	79.87%	56.16%	89.06%	100.00%	-
ROE	7.27%	7.70%	12.81%	10.79%	9.52%	22.54%	22.18%	-
YoY %	-5.58%	-39.89%	18.72%	13.34%	-57.76%	1.62%	-	-
Horiz. %	32.78%	34.72%	57.75%	48.65%	42.92%	101.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	982.82	949.80	851.09	641.77	783.57	1,220.37	794.08	3.61%
YoY %	3.48%	11.60%	32.62%	-18.10%	-35.79%	53.68%	-	-
Horiz. %	123.77%	119.61%	107.18%	80.82%	98.68%	153.68%	100.00%	-
EPS	33.35	34.32	59.32	46.95	38.85	98.48	66.53	-10.86%
YoY %	-2.83%	-42.14%	26.35%	20.85%	-60.55%	48.02%	-	-
Horiz. %	50.13%	51.59%	89.16%	70.57%	58.39%	148.02%	100.00%	-
DPS	30.00	33.33	40.00	36.00	23.33	23.33	16.00	11.03%
YoY %	-9.99%	-16.68%	11.11%	54.31%	0.00%	45.81%	-	-
Horiz. %	187.50%	208.31%	250.00%	225.00%	145.81%	145.81%	100.00%	-
NAPS	4.59	4.46	4.63	4.35	4.08	4.37	3.00	7.33%
YoY %	2.91%	-3.67%	6.44%	6.62%	-6.64%	45.67%	-	-
Horiz. %	153.00%	148.67%	154.33%	145.00%	136.00%	145.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 940,634
RPS	501.35	484.59	394.77	295.48	257.25	381.64	234.38	13.49%
YoY %	3.46%	22.75%	33.60%	14.86%	-32.59%	62.83%	-	-
Horiz. %	213.90%	206.75%	168.43%	126.07%	109.76%	162.83%	100.00%	-
EPS	17.01	17.51	27.52	21.61	12.75	30.80	19.64	-2.36%
YoY %	-2.86%	-36.37%	27.35%	69.49%	-58.60%	56.82%	-	-
Horiz. %	86.61%	89.15%	140.12%	110.03%	64.92%	156.82%	100.00%	-
DPS	15.30	17.01	18.55	16.57	7.66	7.30	4.72	21.63%
YoY %	-10.05%	-8.30%	11.95%	116.32%	4.93%	54.66%	-	-
Horiz. %	324.15%	360.38%	393.01%	351.06%	162.29%	154.66%	100.00%	-
NAPS	2.3414	2.2755	2.1476	2.0028	1.3395	1.3666	0.8855	17.57%
YoY %	2.90%	5.96%	7.23%	49.52%	-1.98%	54.33%	-	-
Horiz. %	264.42%	256.97%	242.53%	226.18%	151.27%	154.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.19	5.20	4.49	4.38	3.09	4.05	4.38	-
P/RPS	0.53	0.55	0.53	0.68	0.39	0.33	0.55	-0.61%
YoY %	-3.64%	3.77%	-22.06%	74.36%	18.18%	-40.00%	-	-
Horiz. %	96.36%	100.00%	96.36%	123.64%	70.91%	60.00%	100.00%	-
P/EPS	15.56	15.15	7.57	9.33	7.95	4.11	6.58	15.40%
YoY %	2.71%	100.13%	-18.86%	17.36%	93.43%	-37.54%	-	-
Horiz. %	236.47%	230.24%	115.05%	141.79%	120.82%	62.46%	100.00%	-
EY	6.43	6.60	13.21	10.72	12.57	24.32	15.19	-13.33%
YoY %	-2.58%	-50.04%	23.23%	-14.72%	-48.31%	60.11%	-	-
Horiz. %	42.33%	43.45%	86.97%	70.57%	82.75%	160.11%	100.00%	-
DY	5.78	6.41	8.91	8.22	7.55	5.76	3.65	7.95%
YoY %	-9.83%	-28.06%	8.39%	8.87%	31.08%	57.81%	-	-
Horiz. %	158.36%	175.62%	244.11%	225.21%	206.85%	157.81%	100.00%	-
P/NAPS	1.13	1.17	0.97	1.01	0.76	0.93	1.46	-4.17%
YoY %	-3.42%	20.62%	-3.96%	32.89%	-18.28%	-36.30%	-	-
Horiz. %	77.40%	80.14%	66.44%	69.18%	52.05%	63.70%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	20/11/12	21/11/11	29/11/10	23/11/09	19/11/08	26/11/07	-
Price	5.35	4.99	4.85	4.68	3.05	2.76	5.26	-
P/RPS	0.54	0.53	0.57	0.73	0.39	0.23	0.66	-3.28%
YoY %	1.89%	-7.02%	-21.92%	87.18%	69.57%	-65.15%	-	-
Horiz. %	81.82%	80.30%	86.36%	110.61%	59.09%	34.85%	100.00%	-
P/EPS	16.04	14.54	8.18	9.97	7.85	2.80	7.91	12.49%
YoY %	10.32%	77.75%	-17.95%	27.01%	180.36%	-64.60%	-	-
Horiz. %	202.78%	183.82%	103.41%	126.04%	99.24%	35.40%	100.00%	-
EY	6.23	6.88	12.23	10.03	12.74	35.68	12.65	-11.12%
YoY %	-9.45%	-43.74%	21.93%	-21.27%	-64.29%	182.06%	-	-
Horiz. %	49.25%	54.39%	96.68%	79.29%	100.71%	282.06%	100.00%	-
DY	5.61	6.68	8.25	7.69	7.65	8.45	3.04	10.74%
YoY %	-16.02%	-19.03%	7.28%	0.52%	-9.47%	177.96%	-	-
Horiz. %	184.54%	219.74%	271.38%	252.96%	251.64%	277.96%	100.00%	-
P/NAPS	1.17	1.12	1.05	1.08	0.75	0.63	1.75	-6.48%
YoY %	4.46%	6.67%	-2.78%	44.00%	19.05%	-64.00%	-	-
Horiz. %	66.86%	64.00%	60.00%	61.71%	42.86%	36.00%	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

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