[BSTEAD] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 2.9%

YoY- 39.22%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	7,691,300	5,973,100	5,138,769	7,990,760	4,522,393	4,143,211	1,273,099	34.93%
YoY %	28.77%	16.24%	-35.69%	76.69%	9.15%	225.44%	-	-
Horiz. %	604.14%	469.18%	403.64%	627.66%	355.23%	325.44%	100.00%	-
PBT	837,900	682,200	314,011	984,808	767,041	240,686	192,332	27.78%
YoY %	22.82%	117.25%	-68.11%	28.39%	218.69%	25.14%	-	-
Horiz. %	435.65%	354.70%	163.27%	512.04%	398.81%	125.14%	100.00%	-
Tax	-101,400	-112,700	30,590	-155,902	-108,794	-50,641	-43,324	15.21%
YoY %	10.03%	-468.42%	119.62%	-43.30%	-114.83%	-16.89%	-	-
Horiz. %	234.05%	260.13%	-70.61%	359.85%	251.12%	116.89%	100.00%	-
NP	736,500	569,500	344,601	828,906	658,247	190,045	149,008	30.49%
YoY %	29.32%	65.26%	-58.43%	25.93%	246.36%	27.54%	-	-
Horiz. %	494.27%	382.19%	231.26%	556.28%	441.75%	127.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	627,200	476,300	304,487	647,369	464,998	136,750	125,157	30.79%
YoY %	31.68%	56.43%	-52.97%	39.22%	240.04%	9.26%	-	-
Horiz. %	501.13%	380.56%	243.28%	517.25%	371.53%	109.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.10%	16.52%	-9.74%	15.83%	14.18%	21.04%	22.53%	-
YoY %	-26.76%	269.61%	-161.53%	11.64%	-32.60%	-6.61%	-	-
Horiz. %	53.71%	73.32%	-43.23%	70.26%	62.94%	93.39%	100.00%	-
Total Cost	6,954,800	5,403,600	4,794,168	7,161,854	3,864,146	3,953,166	1,124,091	35.47%
YoY %	28.71%	12.71%	-33.06%	85.34%	-2.25%	251.68%	-	-
Horiz. %	618.70%	480.71%	426.49%	637.12%	343.76%	351.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,352,776	4,091,760	2,832,756	2,812,647	1,794,418	1,774,601	1,565,468	18.57%
YoY %	6.38%	44.44%	0.71%	56.74%	1.12%	13.36%	-	-
Horiz. %	278.05%	261.38%	180.95%	179.67%	114.63%	113.36%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	394,883	343,735	198,545	222,538	122,635	95,081	93,080	27.21%
YoY %	14.88%	73.13%	-10.78%	81.46%	28.98%	2.15%	-	-
Horiz. %	424.24%	369.29%	213.31%	239.08%	131.75%	102.15%	100.00%	-
Div Payout %	62.96%	72.17%	65.21%	34.38%	26.37%	69.53%	74.37%	-
YoY %	-12.76%	10.67%	89.67%	30.38%	-62.07%	-6.51%	-	-
Horiz. %	84.66%	97.04%	87.68%	46.23%	35.46%	93.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	4,352,776	4,091,760	2,832,756	2,812,647	1,794,418	1,774,601	1,565,468	18.57%
YoY %	6.38%	44.44%	0.71%	56.74%	1.12%	13.36%	-	-
Horiz. %	278.05%	261.38%	180.95%	179.67%	114.63%	113.36%	100.00%	-
NOSH	940,124	940,634	694,302	643,626	598,139	597,509	586,317	8.18%
YoY %	-0.05%	35.48%	7.87%	7.60%	0.11%	1.91%	-	-
Horiz. %	160.34%	160.43%	118.42%	109.77%	102.02%	101.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	9.58%	9.53%	6.71%	10.37%	14.56%	4.59%	11.70%	-
YoY %	0.52%	42.03%	-35.29%	-28.78%	217.21%	-60.77%	-	-
Horiz. %	81.88%	81.45%	57.35%	88.63%	124.44%	39.23%	100.00%	-
ROE	14.41%	11.64%	10.75%	23.02%	25.91%	7.71%	7.99%	-
YoY %	23.80%	8.28%	-53.30%	-11.15%	236.06%	-3.50%	-	-
Horiz. %	180.35%	145.68%	134.54%	288.11%	324.28%	96.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	818.12	635.01	740.13	1,241.52	756.08	693.41	217.13	24.73%
YoY %	28.84%	-14.20%	-40.39%	64.20%	9.04%	219.35%	-	-
Horiz. %	376.79%	292.46%	340.87%	571.79%	348.22%	319.35%	100.00%	-
EPS	66.71	50.64	43.86	100.58	77.74	22.89	21.35	20.90%
YoY %	31.73%	15.46%	-56.39%	29.38%	239.62%	7.21%	-	-
Horiz. %	312.46%	237.19%	205.43%	471.10%	364.12%	107.21%	100.00%	-
DPS	42.00	36.54	28.60	34.58	20.50	16.00	16.00	17.44%
YoY %	14.94%	27.76%	-17.29%	68.68%	28.12%	0.00%	-	-
Horiz. %	262.50%	228.38%	178.75%	216.12%	128.12%	100.00%	100.00%	-
NAPS	4.63	4.35	4.08	4.37	3.00	2.97	2.67	9.60%
YoY %	6.44%	6.62%	-6.64%	45.67%	1.01%	11.24%	-	-
Horiz. %	173.41%	162.92%	152.81%	163.67%	112.36%	111.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 643,626
RPS	379.44	294.68	253.52	394.22	223.11	204.40	62.81	34.93%
YoY %	28.76%	16.24%	-35.69%	76.69%	9.15%	225.43%	-	-
Horiz. %	604.11%	469.16%	403.63%	627.64%	355.21%	325.43%	100.00%	-
EPS	30.94	23.50	15.02	31.94	22.94	6.75	6.17	30.81%
YoY %	31.66%	56.46%	-52.97%	39.23%	239.85%	9.40%	-	-
Horiz. %	501.46%	380.88%	243.44%	517.67%	371.80%	109.40%	100.00%	-
DPS	19.48	16.96	9.80	10.98	6.05	4.69	4.59	27.22%
YoY %	14.86%	73.06%	-10.75%	81.49%	29.00%	2.18%	-	-
Horiz. %	424.40%	369.50%	213.51%	239.22%	131.81%	102.18%	100.00%	-
NAPS	2.1474	2.0186	1.3975	1.3876	0.8853	0.8755	0.7723	18.57%
YoY %	6.38%	44.44%	0.71%	56.74%	1.12%	13.36%	-	-
Horiz. %	278.05%	261.38%	180.95%	179.67%	114.63%	113.36%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	4.49	4.38	3.09	4.05	4.38	1.68	1.67	-
P/RPS	0.55	0.69	0.42	0.33	0.58	0.24	0.77	-5.45%
YoY %	-20.29%	64.29%	27.27%	-43.10%	141.67%	-68.83%	-	-
Horiz. %	71.43%	89.61%	54.55%	42.86%	75.32%	31.17%	100.00%	-
P/EPS	6.73	8.65	7.05	4.03	5.63	7.34	7.82	-2.46%
YoY %	-22.20%	22.70%	74.94%	-28.42%	-23.30%	-6.14%	-	-
Horiz. %	86.06%	110.61%	90.15%	51.53%	71.99%	93.86%	100.00%	-
EY	14.86	11.56	14.19	24.83	17.75	13.62	12.78	2.54%
YoY %	28.55%	-18.53%	-42.85%	39.89%	30.32%	6.57%	-	-
Horiz. %	116.28%	90.45%	111.03%	194.29%	138.89%	106.57%	100.00%	-
DY	9.35	8.34	9.25	8.54	4.68	9.52	9.58	-0.40%
YoY %	12.11%	-9.84%	8.31%	82.48%	-50.84%	-0.63%	-	-
Horiz. %	97.60%	87.06%	96.56%	89.14%	48.85%	99.37%	100.00%	-
P/NAPS	0.97	1.01	0.76	0.93	1.46	0.57	0.63	7.45%
YoY %	-3.96%	32.89%	-18.28%	-36.30%	156.14%	-9.52%	-	-
Horiz. %	153.97%	160.32%	120.63%	147.62%	231.75%	90.48%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	29/11/10	23/11/09	19/11/08	26/11/07	23/11/06	29/11/05	-
Price	4.85	4.68	3.05	2.76	5.26	1.71	1.65	-
P/RPS	0.59	0.74	0.41	0.22	0.70	0.25	0.76	-4.13%
YoY %	-20.27%	80.49%	86.36%	-68.57%	180.00%	-67.11%	-	-
Horiz. %	77.63%	97.37%	53.95%	28.95%	92.11%	32.89%	100.00%	-
P/EPS	7.27	9.24	6.95	2.74	6.77	7.47	7.73	-1.01%
YoY %	-21.32%	32.95%	153.65%	-59.53%	-9.37%	-3.36%	-	-
Horiz. %	94.05%	119.53%	89.91%	35.45%	87.58%	96.64%	100.00%	-
EY	13.76	10.82	14.38	36.44	14.78	13.38	12.94	1.02%
YoY %	27.17%	-24.76%	-60.54%	146.55%	10.46%	3.40%	-	-
Horiz. %	106.34%	83.62%	111.13%	281.61%	114.22%	103.40%	100.00%	-
DY	8.66	7.81	9.38	12.53	3.90	9.36	9.70	-1.87%
YoY %	10.88%	-16.74%	-25.14%	221.28%	-58.33%	-3.51%	-	-
Horiz. %	89.28%	80.52%	96.70%	129.18%	40.21%	96.49%	100.00%	-
P/NAPS	1.05	1.08	0.75	0.63	1.75	0.58	0.62	9.17%
YoY %	-2.78%	44.00%	19.05%	-64.00%	201.72%	-6.45%	-	-
Horiz. %	169.35%	174.19%	120.97%	101.61%	282.26%	93.55%	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