[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 20.56%

YoY- 461.84%

Quarter Report

Boustead Q2-Y2007 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	5,956,200	4,983,600	7,701,434	4,135,084	4,034,616	1,173,536	1,141,082	31.69%
YoY %	19.52%	-35.29%	86.25%	2.49%	243.80%	2.84%	-	-
Horiz. %	521.98%	436.74%	674.92%	362.38%	353.58%	102.84%	100.00%	-
PBT	641,000	336,200	899,590	427,976	185,846	199,582	263,404	15.96%
YoY %	90.66%	-62.63%	110.20%	130.29%	-6.88%	-24.23%	-	-
Horiz. %	243.35%	127.64%	341.52%	162.48%	70.56%	75.77%	100.00%	-
Tax	-109,800	-75,000	-135,886	-71,558	-63,550	-37,992	-148,974	-4.95%
YoY %	-46.40%	44.81%	-89.90%	-12.60%	-67.27%	74.50%	-	-
Horiz. %	73.70%	50.34%	91.21%	48.03%	42.66%	25.50%	100.00%	-
NP	531,200	261,200	763,704	356,418	122,296	161,590	114,430	29.14%
YoY %	103.37%	-65.80%	114.27%	191.44%	-24.32%	41.21%	-	-
Horiz. %	464.21%	228.26%	667.40%	311.47%	106.87%	141.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	473,400	215,600	608,406	305,654	54,402	134,502	114,430	26.68%
YoY %	119.57%	-64.56%	99.05%	461.84%	-59.55%	17.54%	-	-
Horiz. %	413.70%	188.41%	531.68%	267.11%	47.54%	117.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.13%	22.31%	15.11%	16.72%	34.19%	19.04%	56.56%	-
YoY %	-23.22%	47.65%	-9.63%	-51.10%	79.57%	-66.34%	-	-
Horiz. %	30.29%	39.44%	26.71%	29.56%	60.45%	33.66%	100.00%	-
Total Cost	5,425,000	4,722,400	6,937,730	3,778,666	3,912,320	1,011,946	1,026,652	31.95%
YoY %	14.88%	-31.93%	83.60%	-3.42%	286.61%	-1.43%	-	-
Horiz. %	528.42%	459.98%	675.76%	368.06%	381.08%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,036,455	2,936,514	2,560,186	2,034,501	1,769,846	1,803,443	1,704,276	15.44%
YoY %	37.46%	14.70%	25.84%	14.95%	-1.86%	5.82%	-	-
Horiz. %	236.84%	172.30%	150.22%	119.38%	103.85%	105.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	279,017	130,222	125,807	59,838	59,390	58,175	55,333	30.93%
YoY %	114.26%	3.51%	110.25%	0.75%	2.09%	5.14%	-	-
Horiz. %	504.25%	235.34%	227.36%	108.14%	107.33%	105.14%	100.00%	-
Div Payout %	58.94%	60.40%	20.68%	19.58%	109.17%	43.25%	48.36%	-
YoY %	-2.42%	192.07%	5.62%	-82.06%	152.42%	-10.57%	-	-
Horiz. %	121.88%	124.90%	42.76%	40.49%	225.74%	89.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	4,036,455	2,936,514	2,560,186	2,034,501	1,769,846	1,803,443	1,704,276	15.44%
YoY %	37.46%	14.70%	25.84%	14.95%	-1.86%	5.82%	-	-
Horiz. %	236.84%	172.30%	150.22%	119.38%	103.85%	105.82%	100.00%	-
NOSH	930,058	651,111	629,038	598,382	593,908	581,756	553,336	9.03%
YoY %	42.84%	3.51%	5.12%	0.75%	2.09%	5.14%	-	-
Horiz. %	168.08%	117.67%	113.68%	108.14%	107.33%	105.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.92%	5.24%	9.92%	8.62%	3.03%	13.77%	10.03%	-
YoY %	70.23%	-47.18%	15.08%	184.49%	-78.00%	37.29%	-	-
Horiz. %	88.93%	52.24%	98.90%	85.94%	30.21%	137.29%	100.00%	-
ROE	11.73%	7.34%	23.76%	15.02%	3.07%	7.46%	6.71%	-
YoY %	59.81%	-69.11%	58.19%	389.25%	-58.85%	11.18%	-	-
Horiz. %	174.81%	109.39%	354.10%	223.85%	45.75%	111.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	640.41	765.40	1,224.32	691.04	679.33	201.72	206.22	20.77%
YoY %	-16.33%	-37.48%	77.17%	1.72%	236.77%	-2.18%	-	-
Horiz. %	310.55%	371.16%	593.70%	335.10%	329.42%	97.82%	100.00%	-
EPS	50.90	33.10	96.72	51.08	9.16	23.12	20.68	16.18%
YoY %	53.78%	-65.78%	89.35%	457.64%	-60.38%	11.80%	-	-
Horiz. %	246.13%	160.06%	467.70%	247.00%	44.29%	111.80%	100.00%	-
DPS	30.00	20.00	20.00	10.00	10.00	10.00	10.00	20.08%
YoY %	50.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.34	4.51	4.07	3.40	2.98	3.10	3.08	5.87%
YoY %	-3.77%	10.81%	19.71%	14.09%	-3.87%	0.65%	-	-
Horiz. %	140.91%	146.43%	132.14%	110.39%	96.75%	100.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 598,287
RPS	293.84	245.86	379.94	204.00	199.04	57.90	56.29	31.69%
YoY %	19.52%	-35.29%	86.25%	2.49%	243.77%	2.86%	-	-
Horiz. %	522.01%	436.77%	674.97%	362.41%	353.60%	102.86%	100.00%	-
EPS	23.35	10.64	30.02	15.08	2.68	6.64	5.65	26.66%
YoY %	119.45%	-64.56%	99.07%	462.69%	-59.64%	17.52%	-	-
Horiz. %	413.27%	188.32%	531.33%	266.90%	47.43%	117.52%	100.00%	-
DPS	13.77	6.42	6.21	2.95	2.93	2.87	2.73	30.94%
YoY %	114.49%	3.38%	110.51%	0.68%	2.09%	5.13%	-	-
Horiz. %	504.40%	235.16%	227.47%	108.06%	107.33%	105.13%	100.00%	-
NAPS	1.9913	1.4487	1.263	1.0037	0.8731	0.8897	0.8408	15.44%
YoY %	37.45%	14.70%	25.83%	14.96%	-1.87%	5.82%	-	-
Horiz. %	236.83%	172.30%	150.21%	119.37%	103.84%	105.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.52	3.51	4.86	2.69	1.60	1.61	1.38	-
P/RPS	0.55	0.46	0.40	0.39	0.24	0.80	0.67	-3.23%
YoY %	19.57%	15.00%	2.56%	62.50%	-70.00%	19.40%	-	-
Horiz. %	82.09%	68.66%	59.70%	58.21%	35.82%	119.40%	100.00%	-
P/EPS	6.92	10.60	5.02	5.27	17.47	6.96	6.67	0.61%
YoY %	-34.72%	111.16%	-4.74%	-69.83%	151.01%	4.35%	-	-
Horiz. %	103.75%	158.92%	75.26%	79.01%	261.92%	104.35%	100.00%	-
EY	14.46	9.43	19.90	18.99	5.73	14.36	14.99	-0.59%
YoY %	53.34%	-52.61%	4.79%	231.41%	-60.10%	-4.20%	-	-
Horiz. %	96.46%	62.91%	132.76%	126.68%	38.23%	95.80%	100.00%	-
DY	8.52	5.70	4.12	3.72	6.25	6.21	7.25	2.72%
YoY %	49.47%	38.35%	10.75%	-40.48%	0.64%	-14.34%	-	-
Horiz. %	117.52%	78.62%	56.83%	51.31%	86.21%	85.66%	100.00%	-
P/NAPS	0.81	0.78	1.19	0.79	0.54	0.52	0.45	10.28%
YoY %	3.85%	-34.45%	50.63%	46.30%	3.85%	15.56%	-	-
Horiz. %	180.00%	173.33%	264.44%	175.56%	120.00%	115.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	19/08/08	29/08/07	25/08/06	22/08/05	18/08/04	-
Price	3.88	3.24	4.28	4.35	1.69	1.69	1.35	-
P/RPS	0.61	0.42	0.35	0.63	0.25	0.84	0.65	-1.05%
YoY %	45.24%	20.00%	-44.44%	152.00%	-70.24%	29.23%	-	-
Horiz. %	93.85%	64.62%	53.85%	96.92%	38.46%	129.23%	100.00%	-
P/EPS	7.62	9.78	4.43	8.52	18.45	7.31	6.53	2.60%
YoY %	-22.09%	120.77%	-48.00%	-53.82%	152.39%	11.94%	-	-
Horiz. %	116.69%	149.77%	67.84%	130.47%	282.54%	111.94%	100.00%	-
EY	13.12	10.22	22.60	11.74	5.42	13.68	15.32	-2.54%
YoY %	28.38%	-54.78%	92.50%	116.61%	-60.38%	-10.70%	-	-
Horiz. %	85.64%	66.71%	147.52%	76.63%	35.38%	89.30%	100.00%	-
DY	7.73	6.17	4.67	2.30	5.92	5.92	7.41	0.70%
YoY %	25.28%	32.12%	103.04%	-61.15%	0.00%	-20.11%	-	-
Horiz. %	104.32%	83.27%	63.02%	31.04%	79.89%	79.89%	100.00%	-
P/NAPS	0.89	0.72	1.05	1.28	0.57	0.55	0.44	12.45%
YoY %	23.61%	-31.43%	-17.97%	124.56%	3.64%	25.00%	-	-
Horiz. %	202.27%	163.64%	238.64%	290.91%	129.55%	125.00%	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