[BSTEAD] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 53.91%

YoY- 56.82%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	6,001,500	4,492,000	3,910,900	5,801,949	3,563,108	3,155,041	936,000	36.28%
YoY %	33.60%	14.86%	-32.59%	62.83%	12.93%	237.08%	-	-
Horiz. %	641.19%	479.91%	417.83%	619.87%	380.67%	337.08%	100.00%	-
PBT	585,900	474,200	293,600	658,491	502,497	121,887	152,394	25.15%
YoY %	23.56%	61.51%	-55.41%	31.04%	312.26%	-20.02%	-	-
Horiz. %	384.46%	311.17%	192.66%	432.10%	329.74%	79.98%	100.00%	-
Tax	-84,100	-84,000	-54,500	-96,318	-114,694	-40,933	-31,038	18.06%
YoY %	-0.12%	-54.13%	43.42%	16.02%	-180.20%	-31.88%	-	-
Horiz. %	270.96%	270.64%	175.59%	310.32%	369.53%	131.88%	100.00%	-
NP	501,800	390,200	239,100	562,173	387,803	80,954	121,356	26.67%
YoY %	28.60%	63.20%	-57.47%	44.96%	379.04%	-33.29%	-	-
Horiz. %	413.49%	321.53%	197.02%	463.24%	319.56%	66.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	418,300	328,600	193,900	468,199	298,566	43,752	97,505	27.45%
YoY %	27.30%	69.47%	-58.59%	56.82%	582.41%	-55.13%	-	-
Horiz. %	429.00%	337.01%	198.86%	480.18%	306.21%	44.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.35%	17.71%	18.56%	14.63%	22.82%	33.58%	20.37%	-
YoY %	-18.97%	-4.58%	26.86%	-35.89%	-32.04%	64.85%	-	-
Horiz. %	70.45%	86.94%	91.11%	71.82%	112.03%	164.85%	100.00%	-
Total Cost	5,499,700	4,101,800	3,671,800	5,239,776	3,175,305	3,074,087	814,644	37.45%
YoY %	34.08%	11.71%	-29.92%	65.02%	3.29%	277.35%	-	-
Horiz. %	675.10%	503.51%	450.72%	643.20%	389.78%	377.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	1,770,346	1,557,979	18.66%
YoY %	7.23%	49.52%	-1.98%	54.34%	1.38%	13.63%	-	-
Horiz. %	279.41%	260.57%	174.28%	177.80%	115.20%	113.63%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	282,063	251,979	116,459	110,932	71,793	59,607	58,351	30.01%
YoY %	11.94%	116.37%	4.98%	54.52%	20.44%	2.15%	-	-
Horiz. %	483.39%	431.83%	199.58%	190.11%	123.04%	102.15%	100.00%	-
Div Payout %	67.43%	76.68%	60.06%	23.69%	24.05%	136.24%	59.84%	-
YoY %	-12.06%	27.67%	153.52%	-1.50%	-82.35%	127.67%	-	-
Horiz. %	112.68%	128.14%	100.37%	39.59%	40.19%	227.67%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	1,770,346	1,557,979	18.66%
YoY %	7.23%	49.52%	-1.98%	54.34%	1.38%	13.63%	-	-
Horiz. %	279.41%	260.57%	174.28%	177.80%	115.20%	113.63%	100.00%	-
NOSH	940,211	933,257	665,483	633,900	598,275	596,076	583,512	8.27%
YoY %	0.75%	40.24%	4.98%	5.95%	0.37%	2.15%	-	-
Horiz. %	161.13%	159.94%	114.05%	108.64%	102.53%	102.15%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	8.36%	8.69%	6.11%	9.69%	10.88%	2.57%	12.97%	-
YoY %	-3.80%	42.23%	-36.95%	-10.94%	323.35%	-80.19%	-	-
Horiz. %	64.46%	67.00%	47.11%	74.71%	83.89%	19.81%	100.00%	-
ROE	9.61%	8.09%	7.14%	16.90%	16.63%	2.47%	6.26%	-
YoY %	18.79%	13.31%	-57.75%	1.62%	573.28%	-60.54%	-	-
Horiz. %	153.51%	129.23%	114.06%	269.97%	265.65%	39.46%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	638.31	481.32	587.68	915.28	595.56	529.30	160.41	25.86%
YoY %	32.62%	-18.10%	-35.79%	53.68%	12.52%	229.97%	-	-
Horiz. %	397.92%	300.06%	366.36%	570.59%	371.27%	329.97%	100.00%	-
EPS	44.49	35.21	29.14	73.86	49.90	7.34	16.71	17.71%
YoY %	26.36%	20.83%	-60.55%	48.02%	579.84%	-56.07%	-	-
Horiz. %	266.25%	210.71%	174.39%	442.01%	298.62%	43.93%	100.00%	-
DPS	30.00	27.00	17.50	17.50	12.00	10.00	10.00	20.08%
YoY %	11.11%	54.29%	0.00%	45.83%	20.00%	0.00%	-	-
Horiz. %	300.00%	270.00%	175.00%	175.00%	120.00%	100.00%	100.00%	-
NAPS	4.63	4.35	4.08	4.37	3.00	2.97	2.67	9.60%
YoY %	6.44%	6.62%	-6.64%	45.67%	1.01%	11.24%	-	-
Horiz. %	173.41%	162.92%	152.81%	163.67%	112.36%	111.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 643,626
RPS	296.08	221.61	192.94	286.23	175.78	155.65	46.18	36.27%
YoY %	33.60%	14.86%	-32.59%	62.83%	12.93%	237.05%	-	-
Horiz. %	641.14%	479.88%	417.80%	619.81%	380.64%	337.05%	100.00%	-
EPS	20.64	16.21	9.57	23.10	14.73	2.16	4.81	27.46%
YoY %	27.33%	69.38%	-58.57%	56.82%	581.94%	-55.09%	-	-
Horiz. %	429.11%	337.01%	198.96%	480.25%	306.24%	44.91%	100.00%	-
DPS	13.92	12.43	5.75	5.47	3.54	2.94	2.88	30.01%
YoY %	11.99%	116.17%	5.12%	54.52%	20.41%	2.08%	-	-
Horiz. %	483.33%	431.60%	199.65%	189.93%	122.92%	102.08%	100.00%	-
NAPS	2.1476	2.0028	1.3395	1.3666	0.8855	0.8734	0.7686	18.67%
YoY %	7.23%	49.52%	-1.98%	54.33%	1.39%	13.64%	-	-
Horiz. %	279.42%	260.58%	174.28%	177.80%	115.21%	113.64%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	4.49	4.38	3.09	4.05	4.38	1.68	1.67	-
P/RPS	0.70	0.91	0.53	0.44	0.74	0.32	1.04	-6.38%
YoY %	-23.08%	71.70%	20.45%	-40.54%	131.25%	-69.23%	-	-
Horiz. %	67.31%	87.50%	50.96%	42.31%	71.15%	30.77%	100.00%	-
P/EPS	10.09	12.44	10.61	5.48	8.78	22.89	9.99	0.16%
YoY %	-18.89%	17.25%	93.61%	-37.59%	-61.64%	129.13%	-	-
Horiz. %	101.00%	124.52%	106.21%	54.85%	87.89%	229.13%	100.00%	-
EY	9.91	8.04	9.43	18.24	11.39	4.37	10.01	-0.16%
YoY %	23.26%	-14.74%	-48.30%	60.14%	160.64%	-56.34%	-	-
Horiz. %	99.00%	80.32%	94.21%	182.22%	113.79%	43.66%	100.00%	-
DY	6.68	6.16	5.66	4.32	2.74	5.95	5.99	1.83%
YoY %	8.44%	8.83%	31.02%	57.66%	-53.95%	-0.67%	-	-
Horiz. %	111.52%	102.84%	94.49%	72.12%	45.74%	99.33%	100.00%	-
P/NAPS	0.97	1.01	0.76	0.93	1.46	0.57	0.63	7.45%
YoY %	-3.96%	32.89%	-18.28%	-36.30%	156.14%	-9.52%	-	-
Horiz. %	153.97%	160.32%	120.63%	147.62%	231.75%	90.48%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	29/11/10	23/11/09	19/11/08	26/11/07	23/11/06	29/11/05	-
Price	4.85	4.68	3.05	2.76	5.26	1.71	1.65	-
P/RPS	0.76	0.97	0.52	0.30	0.88	0.32	1.03	-4.93%
YoY %	-21.65%	86.54%	73.33%	-65.91%	175.00%	-68.93%	-	-
Horiz. %	73.79%	94.17%	50.49%	29.13%	85.44%	31.07%	100.00%	-
P/EPS	10.90	13.29	10.47	3.74	10.54	23.30	9.87	1.66%
YoY %	-17.98%	26.93%	179.95%	-64.52%	-54.76%	136.07%	-	-
Horiz. %	110.44%	134.65%	106.08%	37.89%	106.79%	236.07%	100.00%	-
EY	9.17	7.52	9.55	26.76	9.49	4.29	10.13	-1.64%
YoY %	21.94%	-21.26%	-64.31%	181.98%	121.21%	-57.65%	-	-
Horiz. %	90.52%	74.23%	94.27%	264.17%	93.68%	42.35%	100.00%	-
DY	6.19	5.77	5.74	6.34	2.28	5.85	6.06	0.35%
YoY %	7.28%	0.52%	-9.46%	178.07%	-61.03%	-3.47%	-	-
Horiz. %	102.15%	95.21%	94.72%	104.62%	37.62%	96.53%	100.00%	-
P/NAPS	1.05	1.08	0.75	0.63	1.75	0.58	0.62	9.17%
YoY %	-2.78%	44.00%	19.05%	-64.00%	201.72%	-6.45%	-	-
Horiz. %	169.35%	174.19%	120.97%	101.61%	282.26%	93.55%	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