[BSTEAD] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -9.11%

YoY- 9.26%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	5,138,769	7,990,760	4,522,393	4,143,211	1,273,099	1,240,782	1,058,216	30.09%
YoY %	-35.69%	76.69%	9.15%	225.44%	2.60%	17.25%	-	-
Horiz. %	485.61%	755.12%	427.36%	391.53%	120.31%	117.25%	100.00%	-
PBT	314,011	984,808	767,041	240,686	192,332	274,467	203,126	7.52%
YoY %	-68.11%	28.39%	218.69%	25.14%	-29.93%	35.12%	-	-
Horiz. %	154.59%	484.83%	377.62%	118.49%	94.69%	135.12%	100.00%	-
Tax	30,590	-155,902	-108,794	-50,641	-43,324	-134,568	-97,021	-
YoY %	119.62%	-43.30%	-114.83%	-16.89%	67.81%	-38.70%	-	-
Horiz. %	-31.53%	160.69%	112.13%	52.20%	44.65%	138.70%	100.00%	-
NP	344,601	828,906	658,247	190,045	149,008	139,899	106,105	21.67%
YoY %	-58.43%	25.93%	246.36%	27.54%	6.51%	31.85%	-	-
Horiz. %	324.77%	781.21%	620.37%	179.11%	140.43%	131.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,487	647,369	464,998	136,750	125,157	139,899	106,105	19.18%
YoY %	-52.97%	39.22%	240.04%	9.26%	-10.54%	31.85%	-	-
Horiz. %	286.97%	610.12%	438.24%	128.88%	117.96%	131.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-9.74%	15.83%	14.18%	21.04%	22.53%	49.03%	47.76%	-
YoY %	-161.53%	11.64%	-32.60%	-6.61%	-54.05%	2.66%	-	-
Horiz. %	-20.39%	33.14%	29.69%	44.05%	47.17%	102.66%	100.00%	-
Total Cost	4,794,168	7,161,854	3,864,146	3,953,166	1,124,091	1,100,883	952,111	30.88%
YoY %	-33.06%	85.34%	-2.25%	251.68%	2.11%	15.63%	-	-
Horiz. %	503.53%	752.21%	405.85%	415.20%	118.06%	115.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,832,756	2,812,647	1,794,418	1,774,601	1,565,468	1,809,748	1,364,482	12.93%
YoY %	0.71%	56.74%	1.12%	13.36%	-13.50%	32.63%	-	-
Horiz. %	207.61%	206.13%	131.51%	130.06%	114.73%	132.63%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	198,545	222,538	122,635	95,081	93,080	94,857	23,845	42.32%
YoY %	-10.78%	81.46%	28.98%	2.15%	-1.87%	297.81%	-	-
Horiz. %	832.65%	933.27%	514.30%	398.75%	390.35%	397.81%	100.00%	-
Div Payout %	65.21%	34.38%	26.37%	69.53%	74.37%	67.80%	22.47%	-
YoY %	89.67%	30.38%	-62.07%	-6.51%	9.69%	201.74%	-	-
Horiz. %	290.21%	153.00%	117.36%	309.43%	330.97%	301.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,832,756	2,812,647	1,794,418	1,774,601	1,565,468	1,809,748	1,364,482	12.93%
YoY %	0.71%	56.74%	1.12%	13.36%	-13.50%	32.63%	-	-
Horiz. %	207.61%	206.13%	131.51%	130.06%	114.73%	132.63%	100.00%	-
NOSH	694,302	643,626	598,139	597,509	586,317	576,352	272,896	16.82%
YoY %	7.87%	7.60%	0.11%	1.91%	1.73%	111.20%	-	-
Horiz. %	254.42%	235.85%	219.18%	218.95%	214.85%	211.20%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.71%	10.37%	14.56%	4.59%	11.70%	11.28%	10.03%	-
YoY %	-35.29%	-28.78%	217.21%	-60.77%	3.72%	12.46%	-	-
Horiz. %	66.90%	103.39%	145.16%	45.76%	116.65%	112.46%	100.00%	-
ROE	10.75%	23.02%	25.91%	7.71%	7.99%	7.73%	7.78%	-
YoY %	-53.30%	-11.15%	236.06%	-3.50%	3.36%	-0.64%	-	-
Horiz. %	138.17%	295.89%	333.03%	99.10%	102.70%	99.36%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	740.13	1,241.52	756.08	693.41	217.13	215.28	387.77	11.36%
YoY %	-40.39%	64.20%	9.04%	219.35%	0.86%	-44.48%	-	-
Horiz. %	190.87%	320.17%	194.98%	178.82%	55.99%	55.52%	100.00%	-
EPS	43.86	100.58	77.74	22.89	21.35	24.27	38.88	2.02%
YoY %	-56.39%	29.38%	239.62%	7.21%	-12.03%	-37.58%	-	-
Horiz. %	112.81%	258.69%	199.95%	58.87%	54.91%	62.42%	100.00%	-
DPS	28.60	34.58	20.50	16.00	16.00	16.46	8.75	21.80%
YoY %	-17.29%	68.68%	28.12%	0.00%	-2.79%	88.11%	-	-
Horiz. %	326.86%	395.20%	234.29%	182.86%	182.86%	188.11%	100.00%	-
NAPS	4.08	4.37	3.00	2.97	2.67	3.14	5.00	-3.32%
YoY %	-6.64%	45.67%	1.01%	11.24%	-14.97%	-37.20%	-	-
Horiz. %	81.60%	87.40%	60.00%	59.40%	53.40%	62.80%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 597,509
RPS	253.52	394.22	223.11	204.40	62.81	61.21	52.21	30.09%
YoY %	-35.69%	76.69%	9.15%	225.43%	2.61%	17.24%	-	-
Horiz. %	485.58%	755.07%	427.33%	391.50%	120.30%	117.24%	100.00%	-
EPS	15.02	31.94	22.94	6.75	6.17	6.90	5.23	19.20%
YoY %	-52.97%	39.23%	239.85%	9.40%	-10.58%	31.93%	-	-
Horiz. %	287.19%	610.71%	438.62%	129.06%	117.97%	131.93%	100.00%	-
DPS	9.80	10.98	6.05	4.69	4.59	4.68	1.18	42.26%
YoY %	-10.75%	81.49%	29.00%	2.18%	-1.92%	296.61%	-	-
Horiz. %	830.51%	930.51%	512.71%	397.46%	388.98%	396.61%	100.00%	-
NAPS	1.3975	1.3876	0.8853	0.8755	0.7723	0.8928	0.6732	12.93%
YoY %	0.71%	56.74%	1.12%	13.36%	-13.50%	32.62%	-	-
Horiz. %	207.59%	206.12%	131.51%	130.05%	114.72%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.09	4.05	4.38	1.68	1.67	1.53	1.53	-
P/RPS	0.42	0.33	0.58	0.24	0.77	0.71	0.39	1.24%
YoY %	27.27%	-43.10%	141.67%	-68.83%	8.45%	82.05%	-	-
Horiz. %	107.69%	84.62%	148.72%	61.54%	197.44%	182.05%	100.00%	-
P/EPS	7.05	4.03	5.63	7.34	7.82	6.30	3.94	10.17%
YoY %	74.94%	-28.42%	-23.30%	-6.14%	24.13%	59.90%	-	-
Horiz. %	178.93%	102.28%	142.89%	186.29%	198.48%	159.90%	100.00%	-
EY	14.19	24.83	17.75	13.62	12.78	15.86	25.41	-9.24%
YoY %	-42.85%	39.89%	30.32%	6.57%	-19.42%	-37.58%	-	-
Horiz. %	55.84%	97.72%	69.85%	53.60%	50.30%	62.42%	100.00%	-
DY	9.25	8.54	4.68	9.52	9.58	10.76	5.72	8.33%
YoY %	8.31%	82.48%	-50.84%	-0.63%	-10.97%	88.11%	-	-
Horiz. %	161.71%	149.30%	81.82%	166.43%	167.48%	188.11%	100.00%	-
P/NAPS	0.76	0.93	1.46	0.57	0.63	0.49	0.31	16.10%
YoY %	-18.28%	-36.30%	156.14%	-9.52%	28.57%	58.06%	-	-
Horiz. %	245.16%	300.00%	470.97%	183.87%	203.23%	158.06%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	19/11/08	26/11/07	23/11/06	29/11/05	29/11/04	03/12/03	-
Price	3.05	2.76	5.26	1.71	1.65	1.52	1.25	-
P/RPS	0.41	0.22	0.70	0.25	0.76	0.71	0.32	4.21%
YoY %	86.36%	-68.57%	180.00%	-67.11%	7.04%	121.88%	-	-
Horiz. %	128.12%	68.75%	218.75%	78.12%	237.50%	221.88%	100.00%	-
P/EPS	6.95	2.74	6.77	7.47	7.73	6.26	3.21	13.72%
YoY %	153.65%	-59.53%	-9.37%	-3.36%	23.48%	95.02%	-	-
Horiz. %	216.51%	85.36%	210.90%	232.71%	240.81%	195.02%	100.00%	-
EY	14.38	36.44	14.78	13.38	12.94	15.97	31.10	-12.05%
YoY %	-60.54%	146.55%	10.46%	3.40%	-18.97%	-48.65%	-	-
Horiz. %	46.24%	117.17%	47.52%	43.02%	41.61%	51.35%	100.00%	-
DY	9.38	12.53	3.90	9.36	9.70	10.83	7.00	4.99%
YoY %	-25.14%	221.28%	-58.33%	-3.51%	-10.43%	54.71%	-	-
Horiz. %	134.00%	179.00%	55.71%	133.71%	138.57%	154.71%	100.00%	-
P/NAPS	0.75	0.63	1.75	0.58	0.62	0.48	0.25	20.07%
YoY %	19.05%	-64.00%	201.72%	-6.45%	29.17%	92.00%	-	-
Horiz. %	300.00%	252.00%	700.00%	232.00%	248.00%	192.00%	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