[BSTEAD] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 24.45%

YoY- 123.2%

Quarter Report

Boustead Q2-Y2007 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	5,878,300	5,670,901	7,535,094	4,164,560	3,354,710	1,283,970	1,178,433	30.69%
YoY %	3.66%	-24.74%	80.93%	24.14%	161.28%	8.96%	-	-
Horiz. %	498.82%	481.22%	639.42%	353.40%	284.68%	108.96%	100.00%	-
PBT	654,000	397,207	1,064,621	507,496	264,325	214,843	258,625	16.71%
YoY %	64.65%	-62.69%	109.78%	92.00%	23.03%	-16.93%	-	-
Horiz. %	252.88%	153.58%	411.65%	196.23%	102.20%	83.07%	100.00%	-
Tax	-100,600	19,215	-206,442	-39,037	-53,525	-72,103	-117,654	-2.57%
YoY %	-623.55%	109.31%	-428.84%	27.07%	25.77%	38.72%	-	-
Horiz. %	85.50%	-16.33%	175.47%	33.18%	45.49%	61.28%	100.00%	-
NP	553,400	416,422	858,179	468,459	210,800	142,740	140,971	25.58%
YoY %	32.89%	-51.48%	83.19%	122.23%	47.68%	1.25%	-	-
Horiz. %	392.56%	295.40%	608.76%	332.31%	149.53%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	470,600	382,283	629,112	335,810	150,453	129,196	140,971	22.24%
YoY %	23.10%	-39.23%	87.34%	123.20%	16.45%	-8.35%	-	-
Horiz. %	333.83%	271.18%	446.27%	238.21%	106.73%	91.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.38%	-4.84%	19.39%	7.69%	20.25%	33.56%	45.49%	-
YoY %	417.77%	-124.96%	152.15%	-62.02%	-39.66%	-26.23%	-	-
Horiz. %	33.81%	-10.64%	42.62%	16.90%	44.52%	73.77%	100.00%	-
Total Cost	5,324,900	5,254,479	6,676,915	3,696,101	3,143,910	1,141,230	1,037,462	31.32%
YoY %	1.34%	-21.30%	80.65%	17.56%	175.48%	10.00%	-	-
Horiz. %	513.26%	506.47%	643.58%	356.26%	303.04%	110.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,054,910	2,936,254	2,559,819	2,034,178	1,774,763	1,805,921	1,739,149	15.14%
YoY %	38.10%	14.71%	25.84%	14.62%	-1.73%	3.84%	-	-
Horiz. %	233.15%	168.83%	147.19%	116.96%	102.05%	103.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	282,931	194,744	216,136	110,640	94,521	92,582	66,039	27.42%
YoY %	45.28%	-9.90%	95.35%	17.05%	2.09%	40.19%	-	-
Horiz. %	428.43%	294.89%	327.29%	167.54%	143.13%	140.19%	100.00%	-
Div Payout %	60.12%	50.94%	34.36%	32.95%	62.82%	71.66%	46.85%	-
YoY %	18.02%	48.25%	4.28%	-47.55%	-12.34%	52.96%	-	-
Horiz. %	128.32%	108.73%	73.34%	70.33%	134.09%	152.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	4,054,910	2,936,254	2,559,819	2,034,178	1,774,763	1,805,921	1,739,149	15.14%
YoY %	38.10%	14.71%	25.84%	14.62%	-1.73%	3.84%	-	-
Horiz. %	233.15%	168.83%	147.19%	116.96%	102.05%	103.84%	100.00%	-
NOSH	934,311	651,054	628,948	598,287	595,558	582,555	564,659	8.75%
YoY %	43.51%	3.51%	5.12%	0.46%	2.23%	3.17%	-	-
Horiz. %	165.46%	115.30%	111.39%	105.96%	105.47%	103.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.41%	7.34%	11.39%	11.25%	6.28%	11.12%	11.96%	-
YoY %	28.20%	-35.56%	1.24%	79.14%	-43.53%	-7.02%	-	-
Horiz. %	78.68%	61.37%	95.23%	94.06%	52.51%	92.98%	100.00%	-
ROE	11.61%	13.02%	24.58%	16.51%	8.48%	7.15%	8.11%	-
YoY %	-10.83%	-47.03%	48.88%	94.69%	18.60%	-11.84%	-	-
Horiz. %	143.16%	160.54%	303.08%	203.58%	104.56%	88.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	629.16	871.03	1,198.05	696.08	563.29	220.40	208.70	20.18%
YoY %	-27.77%	-27.30%	72.11%	23.57%	155.58%	5.61%	-	-
Horiz. %	301.47%	417.36%	574.05%	333.53%	269.90%	105.61%	100.00%	-
EPS	50.37	58.72	100.03	56.13	25.26	22.18	24.97	12.40%
YoY %	-14.22%	-41.30%	78.21%	122.21%	13.89%	-11.17%	-	-
Horiz. %	201.72%	235.16%	400.60%	224.79%	101.16%	88.83%	100.00%	-
DPS	30.28	30.00	34.36	18.50	16.00	16.00	11.70	17.16%
YoY %	0.93%	-12.69%	85.73%	15.62%	0.00%	36.75%	-	-
Horiz. %	258.80%	256.41%	293.68%	158.12%	136.75%	136.75%	100.00%	-
NAPS	4.34	4.51	4.07	3.40	2.98	3.10	3.08	5.87%
YoY %	-3.77%	10.81%	19.71%	14.09%	-3.87%	0.65%	-	-
Horiz. %	140.91%	146.43%	132.14%	110.39%	96.75%	100.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 598,287
RPS	290.00	279.77	371.74	205.45	165.50	63.34	58.14	30.69%
YoY %	3.66%	-24.74%	80.94%	24.14%	161.29%	8.94%	-	-
Horiz. %	498.80%	481.20%	639.39%	353.37%	284.66%	108.94%	100.00%	-
EPS	23.22	18.86	31.04	16.57	7.42	6.37	6.95	22.25%
YoY %	23.12%	-39.24%	87.33%	123.32%	16.48%	-8.35%	-	-
Horiz. %	334.10%	271.37%	446.62%	238.42%	106.76%	91.65%	100.00%	-
DPS	13.96	9.61	10.66	5.46	4.66	4.57	3.26	27.41%
YoY %	45.27%	-9.85%	95.24%	17.17%	1.97%	40.18%	-	-
Horiz. %	428.22%	294.79%	326.99%	167.48%	142.94%	140.18%	100.00%	-
NAPS	2.0004	1.4486	1.2629	1.0035	0.8756	0.8909	0.858	15.14%
YoY %	38.09%	14.70%	25.85%	14.61%	-1.72%	3.83%	-	-
Horiz. %	233.15%	168.83%	147.19%	116.96%	102.05%	103.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.52	3.51	4.86	2.69	1.60	1.61	1.38	-
P/RPS	0.56	0.40	0.41	0.39	0.28	0.73	0.66	-2.70%
YoY %	40.00%	-2.44%	5.13%	39.29%	-61.64%	10.61%	-	-
Horiz. %	84.85%	60.61%	62.12%	59.09%	42.42%	110.61%	100.00%	-
P/EPS	6.99	5.98	4.86	4.79	6.33	7.26	5.53	3.98%
YoY %	16.89%	23.05%	1.46%	-24.33%	-12.81%	31.28%	-	-
Horiz. %	126.40%	108.14%	87.88%	86.62%	114.47%	131.28%	100.00%	-
EY	14.31	16.73	20.58	20.87	15.79	13.77	18.09	-3.82%
YoY %	-14.47%	-18.71%	-1.39%	32.17%	14.67%	-23.88%	-	-
Horiz. %	79.10%	92.48%	113.76%	115.37%	87.29%	76.12%	100.00%	-
DY	8.60	8.55	7.07	6.88	10.00	9.94	8.48	0.23%
YoY %	0.58%	20.93%	2.76%	-31.20%	0.60%	17.22%	-	-
Horiz. %	101.42%	100.83%	83.37%	81.13%	117.92%	117.22%	100.00%	-
P/NAPS	0.81	0.78	1.19	0.79	0.54	0.52	0.45	10.28%
YoY %	3.85%	-34.45%	50.63%	46.30%	3.85%	15.56%	-	-
Horiz. %	180.00%	173.33%	264.44%	175.56%	120.00%	115.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	19/08/08	29/08/07	25/08/06	22/08/05	18/08/04	-
Price	3.88	3.24	4.28	4.35	1.69	1.69	1.35	-
P/RPS	0.62	0.37	0.36	0.62	0.30	0.77	0.65	-0.78%
YoY %	67.57%	2.78%	-41.94%	106.67%	-61.04%	18.46%	-	-
Horiz. %	95.38%	56.92%	55.38%	95.38%	46.15%	118.46%	100.00%	-
P/EPS	7.70	5.52	4.28	7.75	6.69	7.62	5.41	6.05%
YoY %	39.49%	28.97%	-44.77%	15.84%	-12.20%	40.85%	-	-
Horiz. %	142.33%	102.03%	79.11%	143.25%	123.66%	140.85%	100.00%	-
EY	12.98	18.12	23.37	12.90	14.95	13.12	18.49	-5.72%
YoY %	-28.37%	-22.46%	81.16%	-13.71%	13.95%	-29.04%	-	-
Horiz. %	70.20%	98.00%	126.39%	69.77%	80.85%	70.96%	100.00%	-
DY	7.80	9.26	8.03	4.25	9.47	9.47	8.66	-1.72%
YoY %	-15.77%	15.32%	88.94%	-55.12%	0.00%	9.35%	-	-
Horiz. %	90.07%	106.93%	92.73%	49.08%	109.35%	109.35%	100.00%	-
P/NAPS	0.89	0.72	1.05	1.28	0.57	0.55	0.44	12.45%
YoY %	23.61%	-31.43%	-17.97%	124.56%	3.64%	25.00%	-	-
Horiz. %	202.27%	163.64%	238.64%	290.91%	129.55%	125.00%	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