[BSTEAD] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

31-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 8.61%

YoY- -23.86%

Quarter Report

Boustead Q1-Y2010.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	10,219,100	9,326,300	6,216,200	5,729,500	6,401,534	6,629,070	4,172,299	16.08%
YoY %	9.57%	50.03%	8.49%	-10.50%	-3.43%	58.88%	-	-
Horiz. %	244.93%	223.53%	148.99%	137.32%	153.43%	158.88%	100.00%	-
PBT	560,400	885,700	759,800	550,100	531,465	964,132	463,334	3.21%
YoY %	-36.73%	16.57%	38.12%	3.51%	-44.88%	108.09%	-	-
Horiz. %	120.95%	191.16%	163.99%	118.73%	114.70%	208.09%	100.00%	-
Tax	-103,100	-99,600	-104,600	-95,300	6,350	-188,553	-46,538	14.16%
YoY %	-3.51%	4.78%	-9.76%	-1,600.79%	103.37%	-305.16%	-	-
Horiz. %	221.54%	214.02%	224.76%	204.78%	-13.64%	405.16%	100.00%	-
NP	457,300	786,100	655,200	454,800	537,815	775,579	416,796	1.55%
YoY %	-41.83%	19.98%	44.06%	-15.44%	-30.66%	86.08%	-	-
Horiz. %	109.72%	188.61%	157.20%	109.12%	129.04%	186.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	372,000	643,000	559,500	371,000	487,274	566,665	269,831	5.49%
YoY %	-42.15%	14.92%	50.81%	-23.86%	-14.01%	110.01%	-	-
Horiz. %	137.86%	238.30%	207.35%	137.49%	180.58%	210.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.40%	11.25%	13.77%	17.32%	-1.19%	19.56%	10.04%	-
YoY %	63.56%	-18.30%	-20.50%	1,555.46%	-106.08%	94.82%	-	-
Horiz. %	183.27%	112.05%	137.15%	172.51%	-11.85%	194.82%	100.00%	-
Total Cost	9,761,800	8,540,200	5,561,000	5,274,700	5,863,719	5,853,491	3,755,503	17.24%
YoY %	14.30%	53.57%	5.43%	-10.05%	0.17%	55.86%	-	-
Horiz. %	259.93%	227.40%	148.08%	140.45%	156.14%	155.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,684,751	4,582,102	4,222,782	3,950,297	2,969,272	2,516,513	1,981,092	15.40%
YoY %	2.24%	8.51%	6.90%	33.04%	17.99%	27.03%	-	-
Horiz. %	236.47%	231.29%	213.15%	199.40%	149.88%	127.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	336,074	471,511	394,363	222,053	193,639	214,603	110,504	20.34%
YoY %	-28.72%	19.56%	77.60%	14.67%	-9.77%	94.20%	-	-
Horiz. %	304.13%	426.69%	356.88%	200.95%	175.23%	194.20%	100.00%	-
Div Payout %	90.34%	73.33%	70.48%	59.85%	39.74%	37.87%	40.95%	-
YoY %	23.20%	4.04%	17.76%	50.60%	4.94%	-7.52%	-	-
Horiz. %	220.61%	179.07%	172.11%	146.15%	97.05%	92.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	4,684,751	4,582,102	4,222,782	3,950,297	2,969,272	2,516,513	1,981,092	15.40%
YoY %	2.24%	8.51%	6.90%	33.04%	17.99%	27.03%	-	-
Horiz. %	236.47%	231.29%	213.15%	199.40%	149.88%	127.03%	100.00%	-
NOSH	1,034,161	1,034,334	940,486	925,128	651,156	629,128	598,517	9.53%
YoY %	-0.02%	9.98%	1.66%	42.07%	3.50%	5.11%	-	-
Horiz. %	172.79%	172.82%	157.14%	154.57%	108.79%	105.11%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	4.47%	8.43%	10.54%	7.94%	8.40%	11.70%	9.99%	-
YoY %	-46.98%	-20.02%	32.75%	-5.48%	-28.21%	17.12%	-	-
Horiz. %	44.74%	84.38%	105.51%	79.48%	84.08%	117.12%	100.00%	-
ROE	7.94%	14.03%	13.25%	9.39%	16.41%	22.52%	13.62%	-
YoY %	-43.41%	5.89%	41.11%	-42.78%	-27.13%	65.35%	-	-
Horiz. %	58.30%	103.01%	97.28%	68.94%	120.48%	165.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	988.15	901.67	660.96	619.32	983.10	1,053.69	697.11	5.98%
YoY %	9.59%	36.42%	6.72%	-37.00%	-6.70%	51.15%	-	-
Horiz. %	141.75%	129.34%	94.81%	88.84%	141.03%	151.15%	100.00%	-
EPS	35.97	62.17	59.49	40.10	74.83	90.07	45.08	-3.68%
YoY %	-42.14%	4.50%	48.35%	-46.41%	-16.92%	99.80%	-	-
Horiz. %	79.79%	137.91%	131.97%	88.95%	165.99%	199.80%	100.00%	-
DPS	32.50	45.59	42.00	24.00	29.74	34.11	18.50	9.83%
YoY %	-28.71%	8.55%	75.00%	-19.30%	-12.81%	84.38%	-	-
Horiz. %	175.68%	246.43%	227.03%	129.73%	160.76%	184.38%	100.00%	-
NAPS	4.53	4.43	4.49	4.27	4.56	4.00	3.31	5.36%
YoY %	2.26%	-1.34%	5.15%	-6.36%	14.00%	20.85%	-	-
Horiz. %	136.86%	133.84%	135.65%	129.00%	137.76%	120.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 925,128
RPS	504.15	460.10	306.67	282.66	315.81	327.04	205.84	16.08%
YoY %	9.57%	50.03%	8.49%	-10.50%	-3.43%	58.88%	-	-
Horiz. %	244.92%	223.52%	148.98%	137.32%	153.42%	158.88%	100.00%	-
EPS	18.35	31.72	27.60	18.30	24.04	27.96	13.31	5.49%
YoY %	-42.15%	14.93%	50.82%	-23.88%	-14.02%	110.07%	-	-
Horiz. %	137.87%	238.32%	207.36%	137.49%	180.62%	210.07%	100.00%	-
DPS	16.58	23.26	19.46	10.95	9.55	10.59	5.45	20.35%
YoY %	-28.72%	19.53%	77.72%	14.66%	-9.82%	94.31%	-	-
Horiz. %	304.22%	426.79%	357.06%	200.92%	175.23%	194.31%	100.00%	-
NAPS	2.3112	2.2605	2.0833	1.9488	1.4649	1.2415	0.9774	15.40%
YoY %	2.24%	8.51%	6.90%	33.03%	17.99%	27.02%	-	-
Horiz. %	236.46%	231.28%	213.15%	199.39%	149.88%	127.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	5.13	5.43	5.22	3.13	2.92	4.44	2.03	-
P/RPS	0.52	0.60	0.79	0.51	0.30	0.42	0.29	10.21%
YoY %	-13.33%	-24.05%	54.90%	70.00%	-28.57%	44.83%	-	-
Horiz. %	179.31%	206.90%	272.41%	175.86%	103.45%	144.83%	100.00%	-
P/EPS	14.26	8.73	8.77	7.80	3.90	4.93	4.50	21.17%
YoY %	63.34%	-0.46%	12.44%	100.00%	-20.89%	9.56%	-	-
Horiz. %	316.89%	194.00%	194.89%	173.33%	86.67%	109.56%	100.00%	-
EY	7.01	11.45	11.40	12.81	25.63	20.29	22.21	-17.47%
YoY %	-38.78%	0.44%	-11.01%	-50.02%	26.32%	-8.64%	-	-
Horiz. %	31.56%	51.55%	51.33%	57.68%	115.40%	91.36%	100.00%	-
DY	6.34	8.40	8.05	7.67	10.18	7.68	9.11	-5.85%
YoY %	-24.52%	4.35%	4.95%	-24.66%	32.55%	-15.70%	-	-
Horiz. %	69.59%	92.21%	88.36%	84.19%	111.75%	84.30%	100.00%	-
P/NAPS	1.13	1.23	1.16	0.73	0.64	1.11	0.61	10.81%
YoY %	-8.13%	6.03%	58.90%	14.06%	-42.34%	81.97%	-	-
Horiz. %	185.25%	201.64%	190.16%	119.67%	104.92%	181.97%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	28/05/12	27/05/11	31/05/10	18/05/09	20/05/08	15/05/07	-
Price	5.39	5.08	5.10	3.15	3.15	4.72	2.11	-
P/RPS	0.55	0.56	0.77	0.51	0.32	0.45	0.30	10.61%
YoY %	-1.79%	-27.27%	50.98%	59.38%	-28.89%	50.00%	-	-
Horiz. %	183.33%	186.67%	256.67%	170.00%	106.67%	150.00%	100.00%	-
P/EPS	14.98	8.17	8.57	7.85	4.21	5.24	4.68	21.37%
YoY %	83.35%	-4.67%	9.17%	86.46%	-19.66%	11.97%	-	-
Horiz. %	320.09%	174.57%	183.12%	167.74%	89.96%	111.97%	100.00%	-
EY	6.67	12.24	11.66	12.73	23.76	19.08	21.37	-17.62%
YoY %	-45.51%	4.97%	-8.41%	-46.42%	24.53%	-10.72%	-	-
Horiz. %	31.21%	57.28%	54.56%	59.57%	111.18%	89.28%	100.00%	-
DY	6.03	8.97	8.24	7.62	9.44	7.23	8.77	-6.04%
YoY %	-32.78%	8.86%	8.14%	-19.28%	30.57%	-17.56%	-	-
Horiz. %	68.76%	102.28%	93.96%	86.89%	107.64%	82.44%	100.00%	-
P/NAPS	1.19	1.15	1.14	0.74	0.69	1.18	0.64	10.88%
YoY %	3.48%	0.88%	54.05%	7.25%	-41.53%	84.37%	-	-
Horiz. %	185.94%	179.69%	178.12%	115.62%	107.81%	184.37%	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