[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 32.53%

YoY- 25.64%

Quarter Report

Boustead Q2-Y2011.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Annualized Quarter Result
Revenue	9,312,000	8,555,800	8,002,000	7,625,600	6,350,000	6,181,800	5,989,333	34.17%
YoY %	8.84%	6.92%	4.94%	20.09%	2.72%	3.21%	-	-
Horiz. %	155.48%	142.85%	133.60%	127.32%	106.02%	103.21%	100.00%	-
PBT	891,600	831,000	781,200	837,600	672,800	726,200	632,266	25.72%
YoY %	7.29%	6.37%	-6.73%	24.49%	-7.35%	14.86%	-	-
Horiz. %	141.02%	131.43%	123.56%	132.48%	106.41%	114.86%	100.00%	-
Tax	-136,800	-99,100	-112,133	-122,600	-134,800	-101,300	-112,000	14.25%
YoY %	-38.04%	11.62%	8.54%	9.05%	-33.07%	9.55%	-	-
Horiz. %	122.14%	88.48%	100.12%	109.46%	120.36%	90.45%	100.00%	-
NP	754,800	731,900	669,066	715,000	538,000	624,900	520,266	28.12%
YoY %	3.13%	9.39%	-6.42%	32.90%	-13.91%	20.11%	-	-
Horiz. %	145.08%	140.68%	128.60%	137.43%	103.41%	120.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	578,400	610,600	557,733	594,800	448,800	537,500	438,133	20.32%
YoY %	-5.27%	9.48%	-6.23%	32.53%	-16.50%	22.68%	-	-
Horiz. %	132.01%	139.36%	127.30%	135.76%	102.43%	122.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.34%	11.93%	14.35%	14.64%	20.04%	13.95%	17.71%	-
YoY %	28.58%	-16.86%	-1.98%	-26.95%	43.66%	-21.23%	-	-
Horiz. %	86.62%	67.36%	81.03%	82.67%	113.16%	78.77%	100.00%	-
Total Cost	8,557,200	7,823,900	7,332,933	6,910,600	5,812,000	5,556,900	5,469,066	34.73%
YoY %	9.37%	6.70%	6.11%	18.90%	4.59%	1.61%	-	-
Horiz. %	156.47%	143.06%	134.08%	126.36%	106.27%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,582,102	4,891,832	4,353,178	4,343,939	4,222,782	4,207,253	4,059,670	8.39%
YoY %	-6.33%	12.37%	0.21%	2.87%	0.37%	3.64%	-	-
Horiz. %	112.87%	120.50%	107.23%	107.00%	104.02%	103.64%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	310,300	403,343	376,084	150,439	300,955	364,628	335,972	-5.15%
YoY %	-23.07%	7.25%	149.99%	-50.01%	-17.46%	8.53%	-	-
Horiz. %	92.36%	120.05%	111.94%	44.78%	89.58%	108.53%	100.00%	-
Div Payout %	53.65%	66.06%	67.43%	25.29%	67.06%	67.84%	76.68%	-
YoY %	-18.79%	-2.03%	166.63%	-62.29%	-1.15%	-11.53%	-	-
Horiz. %	69.97%	86.15%	87.94%	32.98%	87.45%	88.47%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	4,582,102	4,891,832	4,353,178	4,343,939	4,222,782	4,207,253	4,059,670	8.39%
YoY %	-6.33%	12.37%	0.21%	2.87%	0.37%	3.64%	-	-
Horiz. %	112.87%	120.50%	107.23%	107.00%	104.02%	103.64%	100.00%	-
NOSH	1,034,334	1,034,214	940,211	940,246	940,486	934,945	933,257	7.08%
YoY %	0.01%	10.00%	-0.00%	-0.03%	0.59%	0.18%	-	-
Horiz. %	110.83%	110.82%	100.75%	100.75%	100.77%	100.18%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	8.11%	8.55%	8.36%	9.38%	8.47%	10.11%	8.69%	-
YoY %	-5.15%	2.27%	-10.87%	10.74%	-16.22%	16.34%	-	-
Horiz. %	93.33%	98.39%	96.20%	107.94%	97.47%	116.34%	100.00%	-
ROE	12.62%	12.48%	12.81%	13.69%	10.63%	12.78%	10.79%	-
YoY %	1.12%	-2.58%	-6.43%	28.79%	-16.82%	18.44%	-	-
Horiz. %	116.96%	115.66%	118.72%	126.88%	98.52%	118.44%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	900.29	827.28	851.09	811.02	675.18	661.19	641.77	25.28%
YoY %	8.83%	-2.80%	4.94%	20.12%	2.12%	3.03%	-	-
Horiz. %	140.28%	128.91%	132.62%	126.37%	105.21%	103.03%	100.00%	-
EPS	55.92	59.04	59.32	63.26	47.72	57.49	46.95	12.35%
YoY %	-5.28%	-0.47%	-6.23%	32.56%	-16.99%	22.45%	-	-
Horiz. %	119.11%	125.75%	126.35%	134.74%	101.64%	122.45%	100.00%	-
DPS	30.00	39.00	40.00	16.00	32.00	39.00	36.00	-11.43%
YoY %	-23.08%	-2.50%	150.00%	-50.00%	-17.95%	8.33%	-	-
Horiz. %	83.33%	108.33%	111.11%	44.44%	88.89%	108.33%	100.00%	-
NAPS	4.43	4.73	4.63	4.62	4.49	4.50	4.35	1.22%
YoY %	-6.34%	2.16%	0.22%	2.90%	-0.22%	3.45%	-	-
Horiz. %	101.84%	108.74%	106.44%	106.21%	103.22%	103.45%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 940,101
RPS	459.40	422.09	394.77	376.20	313.27	304.97	295.48	34.17%
YoY %	8.84%	6.92%	4.94%	20.09%	2.72%	3.21%	-	-
Horiz. %	155.48%	142.85%	133.60%	127.32%	106.02%	103.21%	100.00%	-
EPS	28.53	30.12	27.52	29.34	22.14	26.52	21.61	20.32%
YoY %	-5.28%	9.45%	-6.20%	32.52%	-16.52%	22.72%	-	-
Horiz. %	132.02%	139.38%	127.35%	135.77%	102.45%	122.72%	100.00%	-
DPS	15.31	19.90	18.55	7.42	14.85	17.99	16.57	-5.13%
YoY %	-23.07%	7.28%	150.00%	-50.03%	-17.45%	8.57%	-	-
Horiz. %	92.40%	120.10%	111.95%	44.78%	89.62%	108.57%	100.00%	-
NAPS	2.2605	2.4133	2.1476	2.143	2.0833	2.0756	2.0028	8.39%
YoY %	-6.33%	12.37%	0.21%	2.87%	0.37%	3.63%	-	-
Horiz. %	112.87%	120.50%	107.23%	107.00%	104.02%	103.63%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	5.43	5.25	4.49	5.51	5.22	4.79	4.38	-
P/RPS	0.60	0.63	0.53	0.68	0.77	0.72	0.68	-7.99%
YoY %	-4.76%	18.87%	-22.06%	-11.69%	6.94%	5.88%	-	-
Horiz. %	88.24%	92.65%	77.94%	100.00%	113.24%	105.88%	100.00%	-
P/EPS	9.71	8.89	7.57	8.71	10.94	8.33	9.33	2.69%
YoY %	9.22%	17.44%	-13.09%	-20.38%	31.33%	-10.72%	-	-
Horiz. %	104.07%	95.28%	81.14%	93.35%	117.26%	89.28%	100.00%	-
EY	10.30	11.25	13.21	11.48	9.14	12.00	10.72	-2.62%
YoY %	-8.44%	-14.84%	15.07%	25.60%	-23.83%	11.94%	-	-
Horiz. %	96.08%	104.94%	123.23%	107.09%	85.26%	111.94%	100.00%	-
DY	5.52	7.43	8.91	2.90	6.13	8.14	8.22	-23.29%
YoY %	-25.71%	-16.61%	207.24%	-52.69%	-24.69%	-0.97%	-	-
Horiz. %	67.15%	90.39%	108.39%	35.28%	74.57%	99.03%	100.00%	-
P/NAPS	1.23	1.11	0.97	1.19	1.16	1.06	1.01	14.02%
YoY %	10.81%	14.43%	-18.49%	2.59%	9.43%	4.95%	-	-
Horiz. %	121.78%	109.90%	96.04%	117.82%	114.85%	104.95%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/05/12	27/02/12	21/11/11	18/08/11	27/05/11	25/02/11	29/11/10	-
Price	5.08	5.41	4.85	4.90	5.10	4.81	4.68	-
P/RPS	0.56	0.65	0.57	0.60	0.76	0.73	0.73	-16.18%
YoY %	-13.85%	14.04%	-5.00%	-21.05%	4.11%	0.00%	-	-
Horiz. %	76.71%	89.04%	78.08%	82.19%	104.11%	100.00%	100.00%	-
P/EPS	9.08	9.16	8.18	7.75	10.69	8.37	9.97	-6.03%
YoY %	-0.87%	11.98%	5.55%	-27.50%	27.72%	-16.05%	-	-
Horiz. %	91.07%	91.88%	82.05%	77.73%	107.22%	83.95%	100.00%	-
EY	11.01	10.91	12.23	12.91	9.36	11.95	10.03	6.40%
YoY %	0.92%	-10.79%	-5.27%	37.93%	-21.67%	19.14%	-	-
Horiz. %	109.77%	108.77%	121.93%	128.71%	93.32%	119.14%	100.00%	-
DY	5.91	7.21	8.25	3.27	6.27	8.11	7.69	-16.08%
YoY %	-18.03%	-12.61%	152.29%	-47.85%	-22.69%	5.46%	-	-
Horiz. %	76.85%	93.76%	107.28%	42.52%	81.53%	105.46%	100.00%	-
P/NAPS	1.15	1.14	1.05	1.06	1.14	1.07	1.08	4.27%
YoY %	0.88%	8.57%	-0.94%	-7.02%	6.54%	-0.93%	-	-
Horiz. %	106.48%	105.56%	97.22%	98.15%	105.56%	99.07%	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