[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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

339

HLIND

HONG LEONG INDUSTRIES BHD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

YTL

YTL CORPORATION BHD

242

CAPITALA

CAPITAL A BERHAD

216

MAYBANK

MALAYAN BANKING BHD

209

PBBANK

PUBLIC BANK BHD

172

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More