[BSTEAD] YoY Annualized Quarter 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- 2.61%

YoY- 56.82%

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
Annualized Quarter Result
Revenue	8,002,000	5,989,333	5,214,533	7,735,932	4,750,810	4,206,721	1,248,000	36.28%
YoY %	33.60%	14.86%	-32.59%	62.83%	12.93%	237.08%	-	-
Horiz. %	641.19%	479.91%	417.83%	619.87%	380.67%	337.08%	100.00%	-
PBT	781,200	632,266	391,466	877,988	669,996	162,516	203,192	25.15%
YoY %	23.56%	61.51%	-55.41%	31.04%	312.26%	-20.02%	-	-
Horiz. %	384.46%	311.17%	192.66%	432.10%	329.74%	79.98%	100.00%	-
Tax	-112,133	-112,000	-72,666	-128,424	-152,925	-54,577	-41,384	18.06%
YoY %	-0.12%	-54.13%	43.42%	16.02%	-180.20%	-31.88%	-	-
Horiz. %	270.96%	270.64%	175.59%	310.32%	369.53%	131.88%	100.00%	-
NP	669,066	520,266	318,800	749,564	517,070	107,938	161,808	26.67%
YoY %	28.60%	63.20%	-57.47%	44.96%	379.04%	-33.29%	-	-
Horiz. %	413.49%	321.53%	197.02%	463.24%	319.56%	66.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	557,733	438,133	258,533	624,265	398,088	58,336	130,006	27.45%
YoY %	27.30%	69.47%	-58.59%	56.82%	582.41%	-55.13%	-	-
Horiz. %	429.01%	337.01%	198.86%	480.18%	306.21%	44.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.35%	17.71%	18.56%	14.63%	22.82%	33.58%	20.37%	-
YoY %	-18.97%	-4.58%	26.86%	-35.89%	-32.04%	64.85%	-	-
Horiz. %	70.45%	86.94%	91.11%	71.82%	112.03%	164.85%	100.00%	-
Total Cost	7,332,933	5,469,066	4,895,733	6,986,368	4,233,740	4,098,782	1,086,192	37.45%
YoY %	34.08%	11.71%	-29.92%	65.02%	3.29%	277.35%	-	-
Horiz. %	675.10%	503.51%	450.72%	643.20%	389.78%	377.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	1,770,346	1,557,979	18.66%
YoY %	7.23%	49.52%	-1.98%	54.34%	1.38%	13.63%	-	-
Horiz. %	279.41%	260.57%	174.28%	177.80%	115.20%	113.63%	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	376,084	335,972	155,279	147,910	95,724	79,476	77,801	30.01%
YoY %	11.94%	116.37%	4.98%	54.52%	20.44%	2.15%	-	-
Horiz. %	483.39%	431.84%	199.58%	190.11%	123.04%	102.15%	100.00%	-
Div Payout %	67.43%	76.68%	60.06%	23.69%	24.05%	136.24%	59.84%	-
YoY %	-12.06%	27.67%	153.52%	-1.50%	-82.35%	127.67%	-	-
Horiz. %	112.68%	128.14%	100.37%	39.59%	40.19%	227.67%	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	4,353,178	4,059,670	2,715,174	2,770,145	1,794,827	1,770,346	1,557,979	18.66%
YoY %	7.23%	49.52%	-1.98%	54.34%	1.38%	13.63%	-	-
Horiz. %	279.41%	260.57%	174.28%	177.80%	115.20%	113.63%	100.00%	-
NOSH	940,211	933,257	665,483	633,900	598,275	596,076	583,512	8.27%
YoY %	0.75%	40.24%	4.98%	5.95%	0.37%	2.15%	-	-
Horiz. %	161.13%	159.94%	114.05%	108.64%	102.53%	102.15%	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	8.36%	8.69%	6.11%	9.69%	10.88%	2.57%	12.97%	-
YoY %	-3.80%	42.23%	-36.95%	-10.94%	323.35%	-80.19%	-	-
Horiz. %	64.46%	67.00%	47.11%	74.71%	83.89%	19.81%	100.00%	-
ROE	12.81%	10.79%	9.52%	22.54%	22.18%	3.30%	8.34%	-
YoY %	18.72%	13.34%	-57.76%	1.62%	572.12%	-60.43%	-	-
Horiz. %	153.60%	129.38%	114.15%	270.26%	265.95%	39.57%	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	851.09	641.77	783.57	1,220.37	794.08	705.74	213.88	25.86%
YoY %	32.62%	-18.10%	-35.79%	53.68%	12.52%	229.97%	-	-
Horiz. %	397.93%	300.06%	366.36%	570.59%	371.27%	329.97%	100.00%	-
EPS	59.32	46.95	38.85	98.48	66.53	9.79	22.28	17.71%
YoY %	26.35%	20.85%	-60.55%	48.02%	579.57%	-56.06%	-	-
Horiz. %	266.25%	210.73%	174.37%	442.01%	298.61%	43.94%	100.00%	-
DPS	40.00	36.00	23.33	23.33	16.00	13.33	13.33	20.08%
YoY %	11.11%	54.31%	0.00%	45.81%	20.03%	0.00%	-	-
Horiz. %	300.08%	270.07%	175.02%	175.02%	120.03%	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	394.77	295.48	257.25	381.64	234.38	207.53	61.57	36.28%
YoY %	33.60%	14.86%	-32.59%	62.83%	12.94%	237.06%	-	-
Horiz. %	641.17%	479.91%	417.82%	619.85%	380.67%	337.06%	100.00%	-
EPS	27.52	21.61	12.75	30.80	19.64	2.88	6.41	27.47%
YoY %	27.35%	69.49%	-58.60%	56.82%	581.94%	-55.07%	-	-
Horiz. %	429.33%	337.13%	198.91%	480.50%	306.40%	44.93%	100.00%	-
DPS	18.55	16.57	7.66	7.30	4.72	3.92	3.84	30.00%
YoY %	11.95%	116.32%	4.93%	54.66%	20.41%	2.08%	-	-
Horiz. %	483.07%	431.51%	199.48%	190.10%	122.92%	102.08%	100.00%	-
NAPS	2.1476	2.0028	1.3395	1.3666	0.8855	0.8734	0.7686	18.67%
YoY %	7.23%	49.52%	-1.98%	54.33%	1.39%	13.64%	-	-
Horiz. %	279.42%	260.58%	174.28%	177.80%	115.21%	113.64%	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	0.53	0.68	0.39	0.33	0.55	0.24	0.78	-6.23%
YoY %	-22.06%	74.36%	18.18%	-40.00%	129.17%	-69.23%	-	-
Horiz. %	67.95%	87.18%	50.00%	42.31%	70.51%	30.77%	100.00%	-
P/EPS	7.57	9.33	7.95	4.11	6.58	17.17	7.50	0.15%
YoY %	-18.86%	17.36%	93.43%	-37.54%	-61.68%	128.93%	-	-
Horiz. %	100.93%	124.40%	106.00%	54.80%	87.73%	228.93%	100.00%	-
EY	13.21	10.72	12.57	24.32	15.19	5.83	13.34	-0.16%
YoY %	23.23%	-14.72%	-48.31%	60.11%	160.55%	-56.30%	-	-
Horiz. %	99.03%	80.36%	94.23%	182.31%	113.87%	43.70%	100.00%	-
DY	8.91	8.22	7.55	5.76	3.65	7.94	7.98	1.85%
YoY %	8.39%	8.87%	31.08%	57.81%	-54.03%	-0.50%	-	-
Horiz. %	111.65%	103.01%	94.61%	72.18%	45.74%	99.50%	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	0.57	0.73	0.39	0.23	0.66	0.24	0.77	-4.88%
YoY %	-21.92%	87.18%	69.57%	-65.15%	175.00%	-68.83%	-	-
Horiz. %	74.03%	94.81%	50.65%	29.87%	85.71%	31.17%	100.00%	-
P/EPS	8.18	9.97	7.85	2.80	7.91	17.47	7.41	1.66%
YoY %	-17.95%	27.01%	180.36%	-64.60%	-54.72%	135.76%	-	-
Horiz. %	110.39%	134.55%	105.94%	37.79%	106.75%	235.76%	100.00%	-
EY	12.23	10.03	12.74	35.68	12.65	5.72	13.50	-1.63%
YoY %	21.93%	-21.27%	-64.29%	182.06%	121.15%	-57.63%	-	-
Horiz. %	90.59%	74.30%	94.37%	264.30%	93.70%	42.37%	100.00%	-
DY	8.25	7.69	7.65	8.45	3.04	7.80	8.08	0.34%
YoY %	7.28%	0.52%	-9.47%	177.96%	-61.03%	-3.47%	-	-
Horiz. %	102.10%	95.17%	94.68%	104.58%	37.62%	96.53%	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