[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

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