[BSTEAD] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

26-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 38.47%

YoY- 240.04%

Quarter Report

Boustead Q3-Y2007 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	5,973,100	5,138,769	7,990,760	4,522,393	4,143,211	1,273,099	1,240,782	29.92%
YoY %	16.24%	-35.69%	76.69%	9.15%	225.44%	2.60%	-	-
Horiz. %	481.40%	414.16%	644.01%	364.48%	333.92%	102.60%	100.00%	-
PBT	682,200	314,011	984,808	767,041	240,686	192,332	274,467	16.37%
YoY %	117.25%	-68.11%	28.39%	218.69%	25.14%	-29.93%	-	-
Horiz. %	248.55%	114.41%	358.81%	279.47%	87.69%	70.07%	100.00%	-
Tax	-112,700	30,590	-155,902	-108,794	-50,641	-43,324	-134,568	-2.91%
YoY %	-468.42%	119.62%	-43.30%	-114.83%	-16.89%	67.81%	-	-
Horiz. %	83.75%	-22.73%	115.85%	80.85%	37.63%	32.19%	100.00%	-
NP	569,500	344,601	828,906	658,247	190,045	149,008	139,899	26.34%
YoY %	65.26%	-58.43%	25.93%	246.36%	27.54%	6.51%	-	-
Horiz. %	407.08%	246.32%	592.50%	470.52%	135.84%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	476,300	304,487	647,369	464,998	136,750	125,157	139,899	22.64%
YoY %	56.43%	-52.97%	39.22%	240.04%	9.26%	-10.54%	-	-
Horiz. %	340.46%	217.65%	462.74%	332.38%	97.75%	89.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.52%	-9.74%	15.83%	14.18%	21.04%	22.53%	49.03%	-
YoY %	269.61%	-161.53%	11.64%	-32.60%	-6.61%	-54.05%	-	-
Horiz. %	33.69%	-19.87%	32.29%	28.92%	42.91%	45.95%	100.00%	-
Total Cost	5,403,600	4,794,168	7,161,854	3,864,146	3,953,166	1,124,091	1,100,883	30.34%
YoY %	12.71%	-33.06%	85.34%	-2.25%	251.68%	2.11%	-	-
Horiz. %	490.84%	435.48%	650.56%	351.00%	359.09%	102.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,091,760	2,832,756	2,812,647	1,794,418	1,774,601	1,565,468	1,809,748	14.55%
YoY %	44.44%	0.71%	56.74%	1.12%	13.36%	-13.50%	-	-
Horiz. %	226.10%	156.53%	155.42%	99.15%	98.06%	86.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	343,735	198,545	222,538	122,635	95,081	93,080	94,857	23.92%
YoY %	73.13%	-10.78%	81.46%	28.98%	2.15%	-1.87%	-	-
Horiz. %	362.37%	209.31%	234.60%	129.28%	100.24%	98.13%	100.00%	-
Div Payout %	72.17%	65.21%	34.38%	26.37%	69.53%	74.37%	67.80%	-
YoY %	10.67%	89.67%	30.38%	-62.07%	-6.51%	9.69%	-	-
Horiz. %	106.45%	96.18%	50.71%	38.89%	102.55%	109.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	4,091,760	2,832,756	2,812,647	1,794,418	1,774,601	1,565,468	1,809,748	14.55%
YoY %	44.44%	0.71%	56.74%	1.12%	13.36%	-13.50%	-	-
Horiz. %	226.10%	156.53%	155.42%	99.15%	98.06%	86.50%	100.00%	-
NOSH	940,634	694,302	643,626	598,139	597,509	586,317	576,352	8.50%
YoY %	35.48%	7.87%	7.60%	0.11%	1.91%	1.73%	-	-
Horiz. %	163.20%	120.46%	111.67%	103.78%	103.67%	101.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.53%	6.71%	10.37%	14.56%	4.59%	11.70%	11.28%	-
YoY %	42.03%	-35.29%	-28.78%	217.21%	-60.77%	3.72%	-	-
Horiz. %	84.49%	59.49%	91.93%	129.08%	40.69%	103.72%	100.00%	-
ROE	11.64%	10.75%	23.02%	25.91%	7.71%	7.99%	7.73%	-
YoY %	8.28%	-53.30%	-11.15%	236.06%	-3.50%	3.36%	-	-
Horiz. %	150.58%	139.07%	297.80%	335.19%	99.74%	103.36%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	635.01	740.13	1,241.52	756.08	693.41	217.13	215.28	19.74%
YoY %	-14.20%	-40.39%	64.20%	9.04%	219.35%	0.86%	-	-
Horiz. %	294.97%	343.80%	576.70%	351.21%	322.10%	100.86%	100.00%	-
EPS	50.64	43.86	100.58	77.74	22.89	21.35	24.27	13.03%
YoY %	15.46%	-56.39%	29.38%	239.62%	7.21%	-12.03%	-	-
Horiz. %	208.65%	180.72%	414.42%	320.31%	94.31%	87.97%	100.00%	-
DPS	36.54	28.60	34.58	20.50	16.00	16.00	16.46	14.20%
YoY %	27.76%	-17.29%	68.68%	28.12%	0.00%	-2.79%	-	-
Horiz. %	221.99%	173.75%	210.09%	124.54%	97.21%	97.21%	100.00%	-
NAPS	4.35	4.08	4.37	3.00	2.97	2.67	3.14	5.58%
YoY %	6.62%	-6.64%	45.67%	1.01%	11.24%	-14.97%	-	-
Horiz. %	138.54%	129.94%	139.17%	95.54%	94.59%	85.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 598,139
RPS	294.68	253.52	394.22	223.11	204.40	62.81	61.21	29.92%
YoY %	16.24%	-35.69%	76.69%	9.15%	225.43%	2.61%	-	-
Horiz. %	481.42%	414.18%	644.05%	364.50%	333.93%	102.61%	100.00%	-
EPS	23.50	15.02	31.94	22.94	6.75	6.17	6.90	22.64%
YoY %	56.46%	-52.97%	39.23%	239.85%	9.40%	-10.58%	-	-
Horiz. %	340.58%	217.68%	462.90%	332.46%	97.83%	89.42%	100.00%	-
DPS	16.96	9.80	10.98	6.05	4.69	4.59	4.68	23.92%
YoY %	73.06%	-10.75%	81.49%	29.00%	2.18%	-1.92%	-	-
Horiz. %	362.39%	209.40%	234.62%	129.27%	100.21%	98.08%	100.00%	-
NAPS	2.0186	1.3975	1.3876	0.8853	0.8755	0.7723	0.8928	14.55%
YoY %	44.44%	0.71%	56.74%	1.12%	13.36%	-13.50%	-	-
Horiz. %	226.10%	156.53%	155.42%	99.16%	98.06%	86.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.38	3.09	4.05	4.38	1.68	1.67	1.53	-
P/RPS	0.69	0.42	0.33	0.58	0.24	0.77	0.71	-0.47%
YoY %	64.29%	27.27%	-43.10%	141.67%	-68.83%	8.45%	-	-
Horiz. %	97.18%	59.15%	46.48%	81.69%	33.80%	108.45%	100.00%	-
P/EPS	8.65	7.05	4.03	5.63	7.34	7.82	6.30	5.42%
YoY %	22.70%	74.94%	-28.42%	-23.30%	-6.14%	24.13%	-	-
Horiz. %	137.30%	111.90%	63.97%	89.37%	116.51%	124.13%	100.00%	-
EY	11.56	14.19	24.83	17.75	13.62	12.78	15.86	-5.13%
YoY %	-18.53%	-42.85%	39.89%	30.32%	6.57%	-19.42%	-	-
Horiz. %	72.89%	89.47%	156.56%	111.92%	85.88%	80.58%	100.00%	-
DY	8.34	9.25	8.54	4.68	9.52	9.58	10.76	-4.15%
YoY %	-9.84%	8.31%	82.48%	-50.84%	-0.63%	-10.97%	-	-
Horiz. %	77.51%	85.97%	79.37%	43.49%	88.48%	89.03%	100.00%	-
P/NAPS	1.01	0.76	0.93	1.46	0.57	0.63	0.49	12.80%
YoY %	32.89%	-18.28%	-36.30%	156.14%	-9.52%	28.57%	-	-
Horiz. %	206.12%	155.10%	189.80%	297.96%	116.33%	128.57%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	23/11/09	19/11/08	26/11/07	23/11/06	29/11/05	29/11/04	-
Price	4.68	3.05	2.76	5.26	1.71	1.65	1.52	-
P/RPS	0.74	0.41	0.22	0.70	0.25	0.76	0.71	0.69%
YoY %	80.49%	86.36%	-68.57%	180.00%	-67.11%	7.04%	-	-
Horiz. %	104.23%	57.75%	30.99%	98.59%	35.21%	107.04%	100.00%	-
P/EPS	9.24	6.95	2.74	6.77	7.47	7.73	6.26	6.70%
YoY %	32.95%	153.65%	-59.53%	-9.37%	-3.36%	23.48%	-	-
Horiz. %	147.60%	111.02%	43.77%	108.15%	119.33%	123.48%	100.00%	-
EY	10.82	14.38	36.44	14.78	13.38	12.94	15.97	-6.27%
YoY %	-24.76%	-60.54%	146.55%	10.46%	3.40%	-18.97%	-	-
Horiz. %	67.75%	90.04%	228.18%	92.55%	83.78%	81.03%	100.00%	-
DY	7.81	9.38	12.53	3.90	9.36	9.70	10.83	-5.30%
YoY %	-16.74%	-25.14%	221.28%	-58.33%	-3.51%	-10.43%	-	-
Horiz. %	72.11%	86.61%	115.70%	36.01%	86.43%	89.57%	100.00%	-
P/NAPS	1.08	0.75	0.63	1.75	0.58	0.62	0.48	14.46%
YoY %	44.00%	19.05%	-64.00%	201.72%	-6.45%	29.17%	-	-
Horiz. %	225.00%	156.25%	131.25%	364.58%	120.83%	129.17%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

478

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

465

HLIND

HONG LEONG INDUSTRIES BHD

442

GENTING

GENTING BHD

426

SENDAI

EVERSENDAI CORPORATION BERHAD

373

YTL

YTL CORPORATION BHD

304

GENM

GENTING MALAYSIA BERHAD

298

TOPGLOV

TOP GLOVE CORPORATION BHD

266

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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