[BSTEAD] YoY Cumulative 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- 38.83%

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
Cumulative Result
Revenue	7,621,700	7,367,000	6,001,500	4,492,000	3,910,900	5,801,949	3,563,108	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	427,200	435,000	585,900	474,200	293,600	658,491	502,497	-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	-95,500	-88,400	-84,100	-84,000	-54,500	-96,318	-114,694	-3.00%
YoY %	-8.03%	-5.11%	-0.12%	-54.13%	43.42%	16.02%	-	-
Horiz. %	83.27%	77.07%	73.33%	73.24%	47.52%	83.98%	100.00%	-
NP	331,700	346,600	501,800	390,200	239,100	562,173	387,803	-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	258,600	266,200	418,300	328,600	193,900	468,199	298,566	-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	7,290,000	7,020,400	5,499,700	4,101,800	3,671,800	5,239,776	3,175,305	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	232,646	258,547	282,063	251,979	116,459	110,932	71,793	21.62%
YoY %	-10.02%	-8.34%	11.94%	116.37%	4.98%	54.52%	-	-
Horiz. %	324.05%	360.13%	392.88%	350.98%	162.21%	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	5.45%	5.77%	9.61%	8.09%	7.14%	16.90%	16.63%	-
YoY %	-5.55%	-39.96%	18.79%	13.31%	-57.75%	1.62%	-	-
Horiz. %	32.77%	34.70%	57.79%	48.65%	42.93%	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	737.12	712.35	638.31	481.32	587.68	915.28	595.56	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	25.01	25.74	44.49	35.21	29.14	73.86	49.90	-10.86%
YoY %	-2.84%	-42.14%	26.36%	20.83%	-60.55%	48.02%	-	-
Horiz. %	50.12%	51.58%	89.16%	70.56%	58.40%	148.02%	100.00%	-
DPS	22.50	25.00	30.00	27.00	17.50	17.50	12.00	11.03%
YoY %	-10.00%	-16.67%	11.11%	54.29%	0.00%	45.83%	-	-
Horiz. %	187.50%	208.33%	250.00%	225.00%	145.83%	145.83%	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	376.01	363.44	296.08	221.61	192.94	286.23	175.78	13.49%
YoY %	3.46%	22.75%	33.60%	14.86%	-32.59%	62.83%	-	-
Horiz. %	213.91%	206.76%	168.44%	126.07%	109.76%	162.83%	100.00%	-
EPS	12.76	13.13	20.64	16.21	9.57	23.10	14.73	-2.36%
YoY %	-2.82%	-36.39%	27.33%	69.38%	-58.57%	56.82%	-	-
Horiz. %	86.63%	89.14%	140.12%	110.05%	64.97%	156.82%	100.00%	-
DPS	11.48	12.76	13.92	12.43	5.75	5.47	3.54	21.64%
YoY %	-10.03%	-8.33%	11.99%	116.17%	5.12%	54.52%	-	-
Horiz. %	324.29%	360.45%	393.22%	351.13%	162.43%	154.52%	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	0.70	0.73	0.70	0.91	0.53	0.44	0.74	-0.92%
YoY %	-4.11%	4.29%	-23.08%	71.70%	20.45%	-40.54%	-	-
Horiz. %	94.59%	98.65%	94.59%	122.97%	71.62%	59.46%	100.00%	-
P/EPS	20.75	20.20	10.09	12.44	10.61	5.48	8.78	15.39%
YoY %	2.72%	100.20%	-18.89%	17.25%	93.61%	-37.59%	-	-
Horiz. %	236.33%	230.07%	114.92%	141.69%	120.84%	62.41%	100.00%	-
EY	4.82	4.95	9.91	8.04	9.43	18.24	11.39	-13.34%
YoY %	-2.63%	-50.05%	23.26%	-14.74%	-48.30%	60.14%	-	-
Horiz. %	42.32%	43.46%	87.01%	70.59%	82.79%	160.14%	100.00%	-
DY	4.34	4.81	6.68	6.16	5.66	4.32	2.74	7.95%
YoY %	-9.77%	-27.99%	8.44%	8.83%	31.02%	57.66%	-	-
Horiz. %	158.39%	175.55%	243.80%	224.82%	206.57%	157.66%	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	0.73	0.70	0.76	0.97	0.52	0.30	0.88	-3.06%
YoY %	4.29%	-7.89%	-21.65%	86.54%	73.33%	-65.91%	-	-
Horiz. %	82.95%	79.55%	86.36%	110.23%	59.09%	34.09%	100.00%	-
P/EPS	21.39	19.39	10.90	13.29	10.47	3.74	10.54	12.50%
YoY %	10.31%	77.89%	-17.98%	26.93%	179.95%	-64.52%	-	-
Horiz. %	202.94%	183.97%	103.42%	126.09%	99.34%	35.48%	100.00%	-
EY	4.67	5.16	9.17	7.52	9.55	26.76	9.49	-11.13%
YoY %	-9.50%	-43.73%	21.94%	-21.26%	-64.31%	181.98%	-	-
Horiz. %	49.21%	54.37%	96.63%	79.24%	100.63%	281.98%	100.00%	-
DY	4.21	5.01	6.19	5.77	5.74	6.34	2.28	10.75%
YoY %	-15.97%	-19.06%	7.28%	0.52%	-9.46%	178.07%	-	-
Horiz. %	184.65%	219.74%	271.49%	253.07%	251.75%	278.07%	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