[BSTEAD] QoQ TTM Result on 31-Mar-2005 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

16-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 0.8%

YoY- -8.94%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	1,924,170	1,273,099	1,283,970	1,281,330	1,267,743	1,240,782	1,178,433	38.53%
YoY %	51.14%	-0.85%	0.21%	1.07%	2.17%	5.29%	-	-
Horiz. %	163.28%	108.03%	108.96%	108.73%	107.58%	105.29%	100.00%	-
PBT	271,193	192,332	214,843	231,691	246,754	274,467	258,625	3.20%
YoY %	41.00%	-10.48%	-7.27%	-6.10%	-10.10%	6.13%	-	-
Horiz. %	104.86%	74.37%	83.07%	89.59%	95.41%	106.13%	100.00%	-
Tax	-40,746	-43,324	-72,103	-103,313	-127,594	-134,568	-117,654	-50.58%
YoY %	5.95%	39.91%	30.21%	19.03%	5.18%	-14.38%	-	-
Horiz. %	34.63%	36.82%	61.28%	87.81%	108.45%	114.38%	100.00%	-
NP	230,447	149,008	142,740	128,378	119,160	139,899	140,971	38.64%
YoY %	54.65%	4.39%	11.19%	7.74%	-14.82%	-0.76%	-	-
Horiz. %	163.47%	105.70%	101.25%	91.07%	84.53%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,503	125,157	129,196	120,119	119,160	139,899	140,971	22.16%
YoY %	52.21%	-3.13%	7.56%	0.80%	-14.82%	-0.76%	-	-
Horiz. %	135.14%	88.78%	91.65%	85.21%	84.53%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.02%	22.53%	33.56%	44.59%	51.71%	49.03%	45.49%	-
YoY %	-33.33%	-32.87%	-24.74%	-13.77%	5.47%	7.78%	-	-
Horiz. %	33.02%	49.53%	73.77%	98.02%	113.67%	107.78%	100.00%	-
Total Cost	1,693,723	1,124,091	1,141,230	1,152,952	1,148,583	1,100,883	1,037,462	38.52%
YoY %	50.67%	-1.50%	-1.02%	0.38%	4.33%	6.11%	-	-
Horiz. %	163.26%	108.35%	110.00%	111.13%	110.71%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,397,281	1,565,468	1,805,921	1,781,437	1,795,359	1,809,748	1,739,149	23.78%
YoY %	53.14%	-13.31%	1.37%	-0.78%	-0.80%	4.06%	-	-
Horiz. %	137.84%	90.01%	103.84%	102.43%	103.23%	104.06%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	93,871	93,080	92,582	91,687	91,687	94,857	66,039	26.34%
YoY %	0.85%	0.54%	0.98%	0.00%	-3.34%	43.64%	-	-
Horiz. %	142.14%	140.95%	140.19%	138.84%	138.84%	143.64%	100.00%	-
Div Payout %	49.28%	74.37%	71.66%	76.33%	76.95%	67.80%	46.85%	-
YoY %	-33.74%	3.78%	-6.12%	-0.81%	13.50%	44.72%	-	-
Horiz. %	105.19%	158.74%	152.96%	162.92%	164.25%	144.72%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	2,397,281	1,565,468	1,805,921	1,781,437	1,795,359	1,809,748	1,739,149	23.78%
YoY %	53.14%	-13.31%	1.37%	-0.78%	-0.80%	4.06%	-	-
Horiz. %	137.84%	90.01%	103.84%	102.43%	103.23%	104.06%	100.00%	-
NOSH	590,463	586,317	582,555	580,272	577,286	576,352	564,659	3.01%
YoY %	0.71%	0.65%	0.39%	0.52%	0.16%	2.07%	-	-
Horiz. %	104.57%	103.84%	103.17%	102.77%	102.24%	102.07%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	11.98%	11.70%	11.12%	10.02%	9.40%	11.28%	11.96%	-
YoY %	2.39%	5.22%	10.98%	6.60%	-16.67%	-5.69%	-	-
Horiz. %	100.17%	97.83%	92.98%	83.78%	78.60%	94.31%	100.00%	-
ROE	7.95%	7.99%	7.15%	6.74%	6.64%	7.73%	8.11%	-
YoY %	-0.50%	11.75%	6.08%	1.51%	-14.10%	-4.69%	-	-
Horiz. %	98.03%	98.52%	88.16%	83.11%	81.87%	95.31%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	325.87	217.13	220.40	220.82	219.60	215.28	208.70	34.48%
YoY %	50.08%	-1.48%	-0.19%	0.56%	2.01%	3.15%	-	-
Horiz. %	156.14%	104.04%	105.61%	105.81%	105.22%	103.15%	100.00%	-
EPS	32.26	21.35	22.18	20.70	20.64	24.27	24.97	18.56%
YoY %	51.10%	-3.74%	7.15%	0.29%	-14.96%	-2.80%	-	-
Horiz. %	129.20%	85.50%	88.83%	82.90%	82.66%	97.20%	100.00%	-
DPS	16.00	16.00	16.00	15.80	15.88	16.46	11.70	23.13%
YoY %	0.00%	0.00%	1.27%	-0.50%	-3.52%	40.68%	-	-
Horiz. %	136.75%	136.75%	136.75%	135.04%	135.73%	140.68%	100.00%	-
NAPS	4.06	2.67	3.10	3.07	3.11	3.14	3.08	20.16%
YoY %	52.06%	-13.87%	0.98%	-1.29%	-0.96%	1.95%	-	-
Horiz. %	131.82%	86.69%	100.65%	99.68%	100.97%	101.95%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 580,272
RPS	94.93	62.81	63.34	63.21	62.54	61.21	58.14	38.53%
YoY %	51.14%	-0.84%	0.21%	1.07%	2.17%	5.28%	-	-
Horiz. %	163.28%	108.03%	108.94%	108.72%	107.57%	105.28%	100.00%	-
EPS	9.40	6.17	6.37	5.93	5.88	6.90	6.95	22.23%
YoY %	52.35%	-3.14%	7.42%	0.85%	-14.78%	-0.72%	-	-
Horiz. %	135.25%	88.78%	91.65%	85.32%	84.60%	99.28%	100.00%	-
DPS	4.63	4.59	4.57	4.52	4.52	4.68	3.26	26.26%
YoY %	0.87%	0.44%	1.11%	0.00%	-3.42%	43.56%	-	-
Horiz. %	142.02%	140.80%	140.18%	138.65%	138.65%	143.56%	100.00%	-
NAPS	1.1827	0.7723	0.8909	0.8789	0.8857	0.8928	0.858	23.78%
YoY %	53.14%	-13.31%	1.37%	-0.77%	-0.80%	4.06%	-	-
Horiz. %	137.84%	90.01%	103.83%	102.44%	103.23%	104.06%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.58	1.67	1.61	1.62	1.51	1.53	1.38	-
P/RPS	0.48	0.77	0.73	0.73	0.69	0.71	0.66	-19.08%
YoY %	-37.66%	5.48%	0.00%	5.80%	-2.82%	7.58%	-	-
Horiz. %	72.73%	116.67%	110.61%	110.61%	104.55%	107.58%	100.00%	-
P/EPS	4.90	7.82	7.26	7.83	7.32	6.30	5.53	-7.72%
YoY %	-37.34%	7.71%	-7.28%	6.97%	16.19%	13.92%	-	-
Horiz. %	88.61%	141.41%	131.28%	141.59%	132.37%	113.92%	100.00%	-
EY	20.42	12.78	13.77	12.78	13.67	15.86	18.09	8.38%
YoY %	59.78%	-7.19%	7.75%	-6.51%	-13.81%	-12.33%	-	-
Horiz. %	112.88%	70.65%	76.12%	70.65%	75.57%	87.67%	100.00%	-
DY	10.13	9.58	9.94	9.75	10.52	10.76	8.48	12.54%
YoY %	5.74%	-3.62%	1.95%	-7.32%	-2.23%	26.89%	-	-
Horiz. %	119.46%	112.97%	117.22%	114.98%	124.06%	126.89%	100.00%	-
P/NAPS	0.39	0.63	0.52	0.53	0.49	0.49	0.45	-9.07%
YoY %	-38.10%	21.15%	-1.89%	8.16%	0.00%	8.89%	-	-
Horiz. %	86.67%	140.00%	115.56%	117.78%	108.89%	108.89%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	15/03/06	29/11/05	22/08/05	16/05/05	25/02/05	29/11/04	18/08/04	-
Price	1.75	1.65	1.69	1.60	1.57	1.52	1.35	-
P/RPS	0.54	0.76	0.77	0.72	0.71	0.71	0.65	-11.59%
YoY %	-28.95%	-1.30%	6.94%	1.41%	0.00%	9.23%	-	-
Horiz. %	83.08%	116.92%	118.46%	110.77%	109.23%	109.23%	100.00%	-
P/EPS	5.42	7.73	7.62	7.73	7.61	6.26	5.41	0.12%
YoY %	-29.88%	1.44%	-1.42%	1.58%	21.57%	15.71%	-	-
Horiz. %	100.18%	142.88%	140.85%	142.88%	140.67%	115.71%	100.00%	-
EY	18.44	12.94	13.12	12.94	13.15	15.97	18.49	-0.17%
YoY %	42.50%	-1.37%	1.39%	-1.60%	-17.66%	-13.63%	-	-
Horiz. %	99.73%	69.98%	70.96%	69.98%	71.12%	86.37%	100.00%	-
DY	9.14	9.70	9.47	9.88	10.12	10.83	8.66	3.65%
YoY %	-5.77%	2.43%	-4.15%	-2.37%	-6.56%	25.06%	-	-
Horiz. %	105.54%	112.01%	109.35%	114.09%	116.86%	125.06%	100.00%	-
P/NAPS	0.43	0.62	0.55	0.52	0.50	0.48	0.44	-1.51%
YoY %	-30.65%	12.73%	5.77%	4.00%	4.17%	9.09%	-	-
Horiz. %	97.73%	140.91%	125.00%	118.18%	113.64%	109.09%	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