[BSTEAD] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 260.3%

YoY- 10.33%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	5,392,000	7,029,818	5,751,919	4,114,326	1,924,170	1,267,743	1,081,496	30.67%
YoY %	-23.30%	22.22%	39.80%	113.82%	51.78%	17.22%	-	-
Horiz. %	498.57%	650.01%	531.85%	380.43%	177.92%	117.22%	100.00%	-
PBT	501,600	678,902	828,814	386,431	271,193	246,754	207,933	15.79%
YoY %	-26.12%	-18.09%	114.48%	42.49%	9.90%	18.67%	-	-
Horiz. %	241.23%	326.50%	398.60%	185.84%	130.42%	118.67%	100.00%	-
Tax	-83,200	-11,228	-174,278	-35,033	-40,746	-127,594	-95,421	-2.25%
YoY %	-641.00%	93.56%	-397.47%	14.02%	68.07%	-33.72%	-	-
Horiz. %	87.19%	11.77%	182.64%	36.71%	42.70%	133.72%	100.00%	-
NP	418,400	667,674	654,536	351,398	230,447	119,160	112,512	24.44%
YoY %	-37.33%	2.01%	86.27%	52.49%	93.39%	5.91%	-	-
Horiz. %	371.87%	593.42%	581.75%	312.32%	204.82%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	341,600	578,786	477,736	210,184	190,503	119,160	112,512	20.31%
YoY %	-40.98%	21.15%	127.29%	10.33%	59.87%	5.91%	-	-
Horiz. %	303.61%	514.42%	424.61%	186.81%	169.32%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.59%	1.65%	21.03%	9.07%	15.02%	51.71%	45.89%	-
YoY %	905.45%	-92.15%	131.86%	-39.61%	-70.95%	12.68%	-	-
Horiz. %	36.15%	3.60%	45.83%	19.76%	32.73%	112.68%	100.00%	-
Total Cost	4,973,600	6,362,144	5,097,383	3,762,928	1,693,723	1,148,583	968,984	31.30%
YoY %	-21.83%	24.81%	35.46%	122.17%	47.46%	18.53%	-	-
Horiz. %	513.28%	656.58%	526.05%	388.34%	174.79%	118.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,053,423	2,852,765	2,266,586	1,922,159	1,706,259	1,770,604	1,378,315	14.16%
YoY %	7.03%	25.86%	17.92%	12.65%	-3.63%	28.46%	-	-
Horiz. %	221.53%	206.97%	164.45%	139.46%	123.79%	128.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	199,926	191,460	181,326	110,434	93,814	91,092	16,202	51.95%
YoY %	4.42%	5.59%	64.19%	17.72%	2.99%	462.23%	-	-
Horiz. %	1,233.96%	1,181.71%	1,119.16%	681.61%	579.03%	562.23%	100.00%	-
Div Payout %	58.53%	33.08%	37.96%	52.54%	49.25%	76.45%	14.40%	-
YoY %	76.93%	-12.86%	-27.75%	6.68%	-35.58%	430.90%	-	-
Horiz. %	406.46%	229.72%	263.61%	364.86%	342.01%	530.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	3,053,423	2,852,765	2,266,586	1,922,159	1,706,259	1,770,604	1,378,315	14.16%
YoY %	7.03%	25.86%	17.92%	12.65%	-3.63%	28.46%	-	-
Horiz. %	221.53%	206.97%	164.45%	139.46%	123.79%	128.46%	100.00%	-
NOSH	727,005	638,202	604,423	596,944	586,343	569,326	432,073	9.05%
YoY %	13.91%	5.59%	1.25%	1.81%	2.99%	31.77%	-	-
Horiz. %	168.26%	147.71%	139.89%	138.16%	135.70%	131.77%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	7.76%	9.50%	11.38%	8.54%	11.98%	9.40%	10.40%	-
YoY %	-18.32%	-16.52%	33.26%	-28.71%	27.45%	-9.62%	-	-
Horiz. %	74.62%	91.35%	109.42%	82.12%	115.19%	90.38%	100.00%	-
ROE	11.19%	20.29%	21.08%	10.93%	11.16%	6.73%	8.16%	-
YoY %	-44.85%	-3.75%	92.86%	-2.06%	65.82%	-17.52%	-	-
Horiz. %	137.13%	248.65%	258.33%	133.95%	136.76%	82.48%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	741.67	1,101.50	951.64	689.23	328.16	222.67	250.30	19.82%
YoY %	-32.67%	15.75%	38.07%	110.03%	47.38%	-11.04%	-	-
Horiz. %	296.31%	440.07%	380.20%	275.36%	131.11%	88.96%	100.00%	-
EPS	46.99	90.69	79.04	35.21	32.49	20.93	26.04	10.32%
YoY %	-48.19%	14.74%	124.48%	8.37%	55.23%	-19.62%	-	-
Horiz. %	180.45%	348.27%	303.53%	135.22%	124.77%	80.38%	100.00%	-
DPS	27.50	30.00	30.00	18.50	16.00	16.00	3.75	39.34%
YoY %	-8.33%	0.00%	62.16%	15.62%	0.00%	326.67%	-	-
Horiz. %	733.33%	800.00%	800.00%	493.33%	426.67%	426.67%	100.00%	-
NAPS	4.20	4.47	3.75	3.22	2.91	3.11	3.19	4.68%
YoY %	-6.04%	19.20%	16.46%	10.65%	-6.43%	-2.51%	-	-
Horiz. %	131.66%	140.13%	117.55%	100.94%	91.22%	97.49%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 598,245
RPS	266.01	346.81	283.77	202.98	94.93	62.54	53.35	30.67%
YoY %	-23.30%	22.22%	39.80%	113.82%	51.79%	17.23%	-	-
Horiz. %	498.61%	650.07%	531.90%	380.47%	177.94%	117.23%	100.00%	-
EPS	16.85	28.55	23.57	10.37	9.40	5.88	5.55	20.31%
YoY %	-40.98%	21.13%	127.29%	10.32%	59.86%	5.95%	-	-
Horiz. %	303.60%	514.41%	424.68%	186.85%	169.37%	105.95%	100.00%	-
DPS	9.86	9.45	8.95	5.45	4.63	4.49	0.80	51.92%
YoY %	4.34%	5.59%	64.22%	17.71%	3.12%	461.25%	-	-
Horiz. %	1,232.50%	1,181.25%	1,118.75%	681.25%	578.75%	561.25%	100.00%	-
NAPS	1.5064	1.4074	1.1182	0.9483	0.8418	0.8735	0.68	14.16%
YoY %	7.03%	25.86%	17.92%	12.65%	-3.63%	28.46%	-	-
Horiz. %	221.53%	206.97%	164.44%	139.46%	123.79%	128.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	3.08	3.05	5.75	1.72	1.58	1.51	1.18	-
P/RPS	0.42	0.28	0.60	0.25	0.48	0.68	0.47	-1.85%
YoY %	50.00%	-53.33%	140.00%	-47.92%	-29.41%	44.68%	-	-
Horiz. %	89.36%	59.57%	127.66%	53.19%	102.13%	144.68%	100.00%	-
P/EPS	6.55	3.36	7.27	4.88	4.86	7.21	4.53	6.33%
YoY %	94.94%	-53.78%	48.98%	0.41%	-32.59%	59.16%	-	-
Horiz. %	144.59%	74.17%	160.49%	107.73%	107.28%	159.16%	100.00%	-
EY	15.26	29.73	13.75	20.47	20.56	13.86	22.07	-5.95%
YoY %	-48.67%	116.22%	-32.83%	-0.44%	48.34%	-37.20%	-	-
Horiz. %	69.14%	134.71%	62.30%	92.75%	93.16%	62.80%	100.00%	-
DY	8.93	9.84	5.22	10.76	10.13	10.60	3.18	18.75%
YoY %	-9.25%	88.51%	-51.49%	6.22%	-4.43%	233.33%	-	-
Horiz. %	280.82%	309.43%	164.15%	338.36%	318.55%	333.33%	100.00%	-
P/NAPS	0.73	0.68	1.53	0.53	0.54	0.49	0.37	11.98%
YoY %	7.35%	-55.56%	188.68%	-1.85%	10.20%	32.43%	-	-
Horiz. %	197.30%	183.78%	413.51%	143.24%	145.95%	132.43%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/02/09	29/02/08	27/02/07	15/03/06	25/02/05	27/02/04	-
Price	3.03	2.74	4.44	1.94	1.75	1.57	1.49	-
P/RPS	0.41	0.25	0.47	0.28	0.53	0.71	0.60	-6.14%
YoY %	64.00%	-46.81%	67.86%	-47.17%	-25.35%	18.33%	-	-
Horiz. %	68.33%	41.67%	78.33%	46.67%	88.33%	118.33%	100.00%	-
P/EPS	6.45	3.02	5.62	5.51	5.39	7.50	5.72	2.02%
YoY %	113.58%	-46.26%	2.00%	2.23%	-28.13%	31.12%	-	-
Horiz. %	112.76%	52.80%	98.25%	96.33%	94.23%	131.12%	100.00%	-
EY	15.51	33.10	17.80	18.15	18.57	13.33	17.48	-1.97%
YoY %	-53.14%	85.96%	-1.93%	-2.26%	39.31%	-23.74%	-	-
Horiz. %	88.73%	189.36%	101.83%	103.83%	106.24%	76.26%	100.00%	-
DY	9.08	10.95	6.76	9.54	9.14	10.19	2.52	23.79%
YoY %	-17.08%	61.98%	-29.14%	4.38%	-10.30%	304.37%	-	-
Horiz. %	360.32%	434.52%	268.25%	378.57%	362.70%	404.37%	100.00%	-
P/NAPS	0.72	0.61	1.18	0.60	0.60	0.50	0.47	7.36%
YoY %	18.03%	-48.31%	96.67%	0.00%	20.00%	6.38%	-	-
Horiz. %	153.19%	129.79%	251.06%	127.66%	127.66%	106.38%	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