[BSTEAD] YoY Cumulative 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- 79.87%

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
Cumulative Result
Revenue	7,367,000	6,001,500	4,492,000	3,910,900	5,801,949	3,563,108	3,155,041	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	435,000	585,900	474,200	293,600	658,491	502,497	121,887	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	-88,400	-84,100	-84,000	-54,500	-96,318	-114,694	-40,933	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	346,600	501,800	390,200	239,100	562,173	387,803	80,954	27.39%
YoY %	-30.93%	28.60%	63.20%	-57.47%	44.96%	379.04%	-	-
Horiz. %	428.14%	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	266,200	418,300	328,600	193,900	468,199	298,566	43,752	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	7,020,400	5,499,700	4,101,800	3,671,800	5,239,776	3,175,305	3,074,087	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	258,547	282,063	251,979	116,459	110,932	71,793	59,607	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	5.77%	9.61%	8.09%	7.14%	16.90%	16.63%	2.47%	-
YoY %	-39.96%	18.79%	13.31%	-57.75%	1.62%	573.28%	-	-
Horiz. %	233.60%	389.07%	327.53%	289.07%	684.21%	673.28%	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	712.35	638.31	481.32	587.68	915.28	595.56	529.30	5.07%
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	25.74	44.49	35.21	29.14	73.86	49.90	7.34	23.23%
YoY %	-42.14%	26.36%	20.83%	-60.55%	48.02%	579.84%	-	-
Horiz. %	350.68%	606.13%	479.70%	397.00%	1,006.27%	679.84%	100.00%	-
DPS	25.00	30.00	27.00	17.50	17.50	12.00	10.00	16.48%
YoY %	-16.67%	11.11%	54.29%	0.00%	45.83%	20.00%	-	-
Horiz. %	250.00%	300.00%	270.00%	175.00%	175.00%	120.00%	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	363.44	296.08	221.61	192.94	286.23	175.78	155.65	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%	-
EPS	13.13	20.64	16.21	9.57	23.10	14.73	2.16	35.05%
YoY %	-36.39%	27.33%	69.38%	-58.57%	56.82%	581.94%	-	-
Horiz. %	607.87%	955.56%	750.46%	443.06%	1,069.44%	681.94%	100.00%	-
DPS	12.76	13.92	12.43	5.75	5.47	3.54	2.94	27.68%
YoY %	-8.33%	11.99%	116.17%	5.12%	54.52%	20.41%	-	-
Horiz. %	434.01%	473.47%	422.79%	195.58%	186.05%	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	0.73	0.70	0.91	0.53	0.44	0.74	0.32	14.72%
YoY %	4.29%	-23.08%	71.70%	20.45%	-40.54%	131.25%	-	-
Horiz. %	228.12%	218.75%	284.38%	165.62%	137.50%	231.25%	100.00%	-
P/EPS	20.20	10.09	12.44	10.61	5.48	8.78	22.89	-2.06%
YoY %	100.20%	-18.89%	17.25%	93.61%	-37.59%	-61.64%	-	-
Horiz. %	88.25%	44.08%	54.35%	46.35%	23.94%	38.36%	100.00%	-
EY	4.95	9.91	8.04	9.43	18.24	11.39	4.37	2.09%
YoY %	-50.05%	23.26%	-14.74%	-48.30%	60.14%	160.64%	-	-
Horiz. %	113.27%	226.77%	183.98%	215.79%	417.39%	260.64%	100.00%	-
DY	4.81	6.68	6.16	5.66	4.32	2.74	5.95	-3.47%
YoY %	-27.99%	8.44%	8.83%	31.02%	57.66%	-53.95%	-	-
Horiz. %	80.84%	112.27%	103.53%	95.13%	72.61%	46.05%	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	0.70	0.76	0.97	0.52	0.30	0.88	0.32	13.92%
YoY %	-7.89%	-21.65%	86.54%	73.33%	-65.91%	175.00%	-	-
Horiz. %	218.75%	237.50%	303.12%	162.50%	93.75%	275.00%	100.00%	-
P/EPS	19.39	10.90	13.29	10.47	3.74	10.54	23.30	-3.01%
YoY %	77.89%	-17.98%	26.93%	179.95%	-64.52%	-54.76%	-	-
Horiz. %	83.22%	46.78%	57.04%	44.94%	16.05%	45.24%	100.00%	-
EY	5.16	9.17	7.52	9.55	26.76	9.49	4.29	3.12%
YoY %	-43.73%	21.94%	-21.26%	-64.31%	181.98%	121.21%	-	-
Horiz. %	120.28%	213.75%	175.29%	222.61%	623.78%	221.21%	100.00%	-
DY	5.01	6.19	5.77	5.74	6.34	2.28	5.85	-2.54%
YoY %	-19.06%	7.28%	0.52%	-9.46%	178.07%	-61.03%	-	-
Horiz. %	85.64%	105.81%	98.63%	98.12%	108.38%	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