[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 99.72%

YoY- 99.05%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	3,812,800	2,978,100	2,491,800	3,850,717	2,067,542	2,017,308	586,768	36.58%
YoY %	28.03%	19.52%	-35.29%	86.25%	2.49%	243.80%	-	-
Horiz. %	649.80%	507.54%	424.67%	656.26%	352.36%	343.80%	100.00%	-
PBT	418,800	320,500	168,100	449,795	213,988	92,923	99,791	26.99%
YoY %	30.67%	90.66%	-62.63%	110.20%	130.29%	-6.88%	-	-
Horiz. %	419.68%	321.17%	168.45%	450.74%	214.44%	93.12%	100.00%	-
Tax	-61,300	-54,900	-37,500	-67,943	-35,779	-31,775	-18,996	21.55%
YoY %	-11.66%	-46.40%	44.81%	-89.90%	-12.60%	-67.27%	-	-
Horiz. %	322.70%	289.01%	197.41%	357.67%	188.35%	167.27%	100.00%	-
NP	357,500	265,600	130,600	381,852	178,209	61,148	80,795	28.11%
YoY %	34.60%	103.37%	-65.80%	114.27%	191.44%	-24.32%	-	-
Horiz. %	442.48%	328.73%	161.64%	472.62%	220.57%	75.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,400	236,700	107,800	304,203	152,827	27,201	67,251	28.10%
YoY %	25.64%	119.57%	-64.56%	99.05%	461.84%	-59.55%	-	-
Horiz. %	442.22%	351.97%	160.30%	452.34%	227.25%	40.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.64%	17.13%	22.31%	15.11%	16.72%	34.19%	19.04%	-
YoY %	-14.54%	-23.22%	47.65%	-9.63%	-51.10%	79.57%	-	-
Horiz. %	76.89%	89.97%	117.17%	79.36%	87.82%	179.57%	100.00%	-
Total Cost	3,455,300	2,712,500	2,361,200	3,468,865	1,889,333	1,956,160	505,973	37.71%
YoY %	27.38%	14.88%	-31.93%	83.60%	-3.42%	286.61%	-	-
Horiz. %	682.90%	536.10%	466.67%	685.58%	373.41%	386.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,343,939	4,036,455	2,936,514	2,560,186	2,034,501	1,769,846	1,803,443	15.77%
YoY %	7.62%	37.46%	14.70%	25.84%	14.95%	-1.86%	-	-
Horiz. %	240.87%	223.82%	162.83%	141.96%	112.81%	98.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	75,219	139,508	65,111	62,903	29,919	29,695	29,087	17.14%
YoY %	-46.08%	114.26%	3.51%	110.24%	0.75%	2.09%	-	-
Horiz. %	258.60%	479.62%	223.85%	216.26%	102.86%	102.09%	100.00%	-
Div Payout %	25.29%	58.94%	60.40%	20.68%	19.58%	109.17%	43.25%	-
YoY %	-57.09%	-2.42%	192.07%	5.62%	-82.06%	152.42%	-	-
Horiz. %	58.47%	136.28%	139.65%	47.82%	45.27%	252.42%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	4,343,939	4,036,455	2,936,514	2,560,186	2,034,501	1,769,846	1,803,443	15.77%
YoY %	7.62%	37.46%	14.70%	25.84%	14.95%	-1.86%	-	-
Horiz. %	240.87%	223.82%	162.83%	141.96%	112.81%	98.14%	100.00%	-
NOSH	940,246	930,058	651,111	629,038	598,382	593,908	581,756	8.32%
YoY %	1.10%	42.84%	3.51%	5.12%	0.75%	2.09%	-	-
Horiz. %	161.62%	159.87%	111.92%	108.13%	102.86%	102.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.38%	8.92%	5.24%	9.92%	8.62%	3.03%	13.77%	-
YoY %	5.16%	70.23%	-47.18%	15.08%	184.49%	-78.00%	-	-
Horiz. %	68.12%	64.78%	38.05%	72.04%	62.60%	22.00%	100.00%	-
ROE	6.85%	5.86%	3.67%	11.88%	7.51%	1.54%	3.73%	-
YoY %	16.89%	59.67%	-69.11%	58.19%	387.66%	-58.71%	-	-
Horiz. %	183.65%	157.10%	98.39%	318.50%	201.34%	41.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	405.51	320.21	382.70	612.16	345.52	339.67	100.86	26.08%
YoY %	26.64%	-16.33%	-37.48%	77.17%	1.72%	236.77%	-	-
Horiz. %	402.05%	317.48%	379.44%	606.94%	342.57%	336.77%	100.00%	-
EPS	31.63	25.45	16.55	48.36	25.54	4.58	11.56	18.25%
YoY %	24.28%	53.78%	-65.78%	89.35%	457.64%	-60.38%	-	-
Horiz. %	273.62%	220.16%	143.17%	418.34%	220.93%	39.62%	100.00%	-
DPS	8.00	15.00	10.00	10.00	5.00	5.00	5.00	8.14%
YoY %	-46.67%	50.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	300.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	4.62	4.34	4.51	4.07	3.40	2.98	3.10	6.87%
YoY %	6.45%	-3.77%	10.81%	19.71%	14.09%	-3.87%	-	-
Horiz. %	149.03%	140.00%	145.48%	131.29%	109.68%	96.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 628,948
RPS	188.10	146.92	122.93	189.97	102.00	99.52	28.95	36.58%
YoY %	28.03%	19.52%	-35.29%	86.25%	2.49%	243.77%	-	-
Horiz. %	649.74%	507.50%	424.63%	656.20%	352.33%	343.77%	100.00%	-
EPS	14.67	11.68	5.32	15.01	7.54	1.34	3.32	28.08%
YoY %	25.60%	119.55%	-64.56%	99.07%	462.69%	-59.64%	-	-
Horiz. %	441.87%	351.81%	160.24%	452.11%	227.11%	40.36%	100.00%	-
DPS	3.71	6.88	3.21	3.10	1.48	1.46	1.44	17.07%
YoY %	-46.08%	114.33%	3.55%	109.46%	1.37%	1.39%	-	-
Horiz. %	257.64%	477.78%	222.92%	215.28%	102.78%	101.39%	100.00%	-
NAPS	2.143	1.9913	1.4487	1.263	1.0037	0.8731	0.8897	15.77%
YoY %	7.62%	37.45%	14.70%	25.83%	14.96%	-1.87%	-	-
Horiz. %	240.87%	223.82%	162.83%	141.96%	112.81%	98.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	5.51	3.52	3.51	4.86	2.69	1.60	1.61	-
P/RPS	1.36	1.10	0.92	0.79	0.78	0.47	1.60	-2.67%
YoY %	23.64%	19.57%	16.46%	1.28%	65.96%	-70.62%	-	-
Horiz. %	85.00%	68.75%	57.50%	49.38%	48.75%	29.37%	100.00%	-
P/EPS	17.42	13.83	21.20	10.05	10.53	34.93	13.93	3.79%
YoY %	25.96%	-34.76%	110.95%	-4.56%	-69.85%	150.75%	-	-
Horiz. %	125.05%	99.28%	152.19%	72.15%	75.59%	250.75%	100.00%	-
EY	5.74	7.23	4.72	9.95	9.49	2.86	7.18	-3.66%
YoY %	-20.61%	53.18%	-52.56%	4.85%	231.82%	-60.17%	-	-
Horiz. %	79.94%	100.70%	65.74%	138.58%	132.17%	39.83%	100.00%	-
DY	1.45	4.26	2.85	2.06	1.86	3.13	3.11	-11.93%
YoY %	-65.96%	49.47%	38.35%	10.75%	-40.58%	0.64%	-	-
Horiz. %	46.62%	136.98%	91.64%	66.24%	59.81%	100.64%	100.00%	-
P/NAPS	1.19	0.81	0.78	1.19	0.79	0.54	0.52	14.78%
YoY %	46.91%	3.85%	-34.45%	50.63%	46.30%	3.85%	-	-
Horiz. %	228.85%	155.77%	150.00%	228.85%	151.92%	103.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	23/08/10	21/08/09	19/08/08	29/08/07	25/08/06	22/08/05	-
Price	4.90	3.88	3.24	4.28	4.35	1.69	1.69	-
P/RPS	1.21	1.21	0.85	0.70	1.26	0.50	1.68	-5.32%
YoY %	0.00%	42.35%	21.43%	-44.44%	152.00%	-70.24%	-	-
Horiz. %	72.02%	72.02%	50.60%	41.67%	75.00%	29.76%	100.00%	-
P/EPS	15.49	15.25	19.57	8.85	17.03	36.90	14.62	0.96%
YoY %	1.57%	-22.07%	121.13%	-48.03%	-53.85%	152.39%	-	-
Horiz. %	105.95%	104.31%	133.86%	60.53%	116.48%	252.39%	100.00%	-
EY	6.46	6.56	5.11	11.30	5.87	2.71	6.84	-0.94%
YoY %	-1.52%	28.38%	-54.78%	92.50%	116.61%	-60.38%	-	-
Horiz. %	94.44%	95.91%	74.71%	165.20%	85.82%	39.62%	100.00%	-
DY	1.63	3.87	3.09	2.34	1.15	2.96	2.96	-9.46%
YoY %	-57.88%	25.24%	32.05%	103.48%	-61.15%	0.00%	-	-
Horiz. %	55.07%	130.74%	104.39%	79.05%	38.85%	100.00%	100.00%	-
P/NAPS	1.06	0.89	0.72	1.05	1.28	0.57	0.55	11.54%
YoY %	19.10%	23.61%	-31.43%	-17.97%	124.56%	3.64%	-	-
Horiz. %	192.73%	161.82%	130.91%	190.91%	232.73%	103.64%	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