[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

22-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 75.6%

YoY- 17.54%

Quarter Report

Boustead Q2-Y2005 KLSE.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	3,850,717	2,067,542	2,017,308	586,768	570,541	473,604	449,613	42.99%
YoY %	86.25%	2.49%	243.80%	2.84%	20.47%	5.34%	-	-
Horiz. %	856.45%	459.85%	448.68%	130.51%	126.90%	105.34%	100.00%	-
PBT	449,795	213,988	92,923	99,791	131,702	81,085	73,674	35.15%
YoY %	110.20%	130.29%	-6.88%	-24.23%	62.42%	10.06%	-	-
Horiz. %	610.52%	290.45%	126.13%	135.45%	178.76%	110.06%	100.00%	-
Tax	-67,943	-35,779	-31,775	-18,996	-74,487	-52,255	-47,749	6.04%
YoY %	-89.90%	-12.60%	-67.27%	74.50%	-42.55%	-9.44%	-	-
Horiz. %	142.29%	74.93%	66.55%	39.78%	156.00%	109.44%	100.00%	-
NP	381,852	178,209	61,148	80,795	57,215	28,830	25,925	56.50%
YoY %	114.27%	191.44%	-24.32%	41.21%	98.46%	11.21%	-	-
Horiz. %	1,472.91%	687.40%	235.86%	311.65%	220.69%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,203	152,827	27,201	67,251	57,215	28,830	25,925	50.68%
YoY %	99.05%	461.84%	-59.55%	17.54%	98.46%	11.21%	-	-
Horiz. %	1,173.40%	589.50%	104.92%	259.41%	220.69%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.11%	16.72%	34.19%	19.04%	56.56%	64.44%	64.81%	-
YoY %	-9.63%	-51.10%	79.57%	-66.34%	-12.23%	-0.57%	-	-
Horiz. %	23.31%	25.80%	52.75%	29.38%	87.27%	99.43%	100.00%	-
Total Cost	3,468,865	1,889,333	1,956,160	505,973	513,326	444,774	423,688	41.92%
YoY %	83.60%	-3.42%	286.61%	-1.43%	15.41%	4.98%	-	-
Horiz. %	818.73%	445.93%	461.70%	119.42%	121.16%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,560,186	2,034,501	1,769,846	1,803,443	1,704,276	1,363,222	1,383,576	10.79%
YoY %	25.84%	14.95%	-1.86%	5.82%	25.02%	-1.47%	-	-
Horiz. %	185.04%	147.05%	127.92%	130.35%	123.18%	98.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	62,903	29,919	29,695	29,087	27,666	10,224	10,233	35.30%
YoY %	110.24%	0.75%	2.09%	5.14%	170.60%	-0.09%	-	-
Horiz. %	614.71%	292.38%	290.19%	284.25%	270.36%	99.91%	100.00%	-
Div Payout %	20.68%	19.58%	109.17%	43.25%	48.36%	35.46%	39.47%	-
YoY %	5.62%	-82.06%	152.42%	-10.57%	36.38%	-10.16%	-	-
Horiz. %	52.39%	49.61%	276.59%	109.58%	122.52%	89.84%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	2,560,186	2,034,501	1,769,846	1,803,443	1,704,276	1,363,222	1,383,576	10.79%
YoY %	25.84%	14.95%	-1.86%	5.82%	25.02%	-1.47%	-	-
Horiz. %	185.04%	147.05%	127.92%	130.35%	123.18%	98.53%	100.00%	-
NOSH	629,038	598,382	593,908	581,756	553,336	272,644	272,894	14.91%
YoY %	5.12%	0.75%	2.09%	5.14%	102.95%	-0.09%	-	-
Horiz. %	230.51%	219.27%	217.63%	213.18%	202.77%	99.91%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.92%	8.62%	3.03%	13.77%	10.03%	6.09%	5.77%	-
YoY %	15.08%	184.49%	-78.00%	37.29%	64.70%	5.55%	-	-
Horiz. %	171.92%	149.39%	52.51%	238.65%	173.83%	105.55%	100.00%	-
ROE	11.88%	7.51%	1.54%	3.73%	3.36%	2.11%	1.87%	-
YoY %	58.19%	387.66%	-58.71%	11.01%	59.24%	12.83%	-	-
Horiz. %	635.29%	401.60%	82.35%	199.47%	179.68%	112.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	612.16	345.52	339.67	100.86	103.11	173.71	164.76	24.42%
YoY %	77.17%	1.72%	236.77%	-2.18%	-40.64%	5.43%	-	-
Horiz. %	371.55%	209.71%	206.16%	61.22%	62.58%	105.43%	100.00%	-
EPS	48.36	25.54	4.58	11.56	10.34	7.04	9.50	31.12%
YoY %	89.35%	457.64%	-60.38%	11.80%	46.88%	-25.89%	-	-
Horiz. %	509.05%	268.84%	48.21%	121.68%	108.84%	74.11%	100.00%	-
DPS	10.00	5.00	5.00	5.00	5.00	3.75	3.75	17.74%
YoY %	100.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	266.67%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	4.07	3.40	2.98	3.10	3.08	5.00	5.07	-3.59%
YoY %	19.71%	14.09%	-3.87%	0.65%	-38.40%	-1.38%	-	-
Horiz. %	80.28%	67.06%	58.78%	61.14%	60.75%	98.62%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 582,555
RPS	189.97	102.00	99.52	28.95	28.15	23.36	22.18	42.99%
YoY %	86.25%	2.49%	243.77%	2.84%	20.51%	5.32%	-	-
Horiz. %	856.49%	459.87%	448.69%	130.52%	126.92%	105.32%	100.00%	-
EPS	15.01	7.54	1.34	3.32	2.82	1.42	1.28	50.67%
YoY %	99.07%	462.69%	-59.64%	17.73%	98.59%	10.94%	-	-
Horiz. %	1,172.66%	589.06%	104.69%	259.38%	220.31%	110.94%	100.00%	-
DPS	3.10	1.48	1.46	1.44	1.36	0.50	0.50	35.50%
YoY %	109.46%	1.37%	1.39%	5.88%	172.00%	0.00%	-	-
Horiz. %	620.00%	296.00%	292.00%	288.00%	272.00%	100.00%	100.00%	-
NAPS	1.263	1.0037	0.8731	0.8897	0.8408	0.6725	0.6826	10.78%
YoY %	25.83%	14.96%	-1.87%	5.82%	25.03%	-1.48%	-	-
Horiz. %	185.03%	147.04%	127.91%	130.34%	123.18%	98.52%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	4.86	2.69	1.60	1.61	1.38	1.71	1.92	-
P/RPS	0.79	0.78	0.47	1.60	1.34	0.98	1.17	-6.33%
YoY %	1.28%	65.96%	-70.62%	19.40%	36.73%	-16.24%	-	-
Horiz. %	67.52%	66.67%	40.17%	136.75%	114.53%	83.76%	100.00%	-
P/EPS	10.05	10.53	34.93	13.93	13.35	16.17	20.21	-10.98%
YoY %	-4.56%	-69.85%	150.75%	4.34%	-17.44%	-19.99%	-	-
Horiz. %	49.73%	52.10%	172.84%	68.93%	66.06%	80.01%	100.00%	-
EY	9.95	9.49	2.86	7.18	7.49	6.18	4.95	12.32%
YoY %	4.85%	231.82%	-60.17%	-4.14%	21.20%	24.85%	-	-
Horiz. %	201.01%	191.72%	57.78%	145.05%	151.31%	124.85%	100.00%	-
DY	2.06	1.86	3.13	3.11	3.62	2.19	1.95	0.91%
YoY %	10.75%	-40.58%	0.64%	-14.09%	65.30%	12.31%	-	-
Horiz. %	105.64%	95.38%	160.51%	159.49%	185.64%	112.31%	100.00%	-
P/NAPS	1.19	0.79	0.54	0.52	0.45	0.34	0.38	20.93%
YoY %	50.63%	46.30%	3.85%	15.56%	32.35%	-10.53%	-	-
Horiz. %	313.16%	207.89%	142.11%	136.84%	118.42%	89.47%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	29/08/07	25/08/06	22/08/05	18/08/04	04/09/03	20/08/02	-
Price	4.28	4.35	1.69	1.69	1.35	1.68	1.89	-
P/RPS	0.70	1.26	0.50	1.68	1.31	0.97	1.15	-7.93%
YoY %	-44.44%	152.00%	-70.24%	28.24%	35.05%	-15.65%	-	-
Horiz. %	60.87%	109.57%	43.48%	146.09%	113.91%	84.35%	100.00%	-
P/EPS	8.85	17.03	36.90	14.62	13.06	15.89	19.89	-12.61%
YoY %	-48.03%	-53.85%	152.39%	11.94%	-17.81%	-20.11%	-	-
Horiz. %	44.49%	85.62%	185.52%	73.50%	65.66%	79.89%	100.00%	-
EY	11.30	5.87	2.71	6.84	7.66	6.29	5.03	14.42%
YoY %	92.50%	116.61%	-60.38%	-10.70%	21.78%	25.05%	-	-
Horiz. %	224.65%	116.70%	53.88%	135.98%	152.29%	125.05%	100.00%	-
DY	2.34	1.15	2.96	2.96	3.70	2.23	1.98	2.82%
YoY %	103.48%	-61.15%	0.00%	-20.00%	65.92%	12.63%	-	-
Horiz. %	118.18%	58.08%	149.49%	149.49%	186.87%	112.63%	100.00%	-
P/NAPS	1.05	1.28	0.57	0.55	0.44	0.34	0.37	18.96%
YoY %	-17.97%	124.56%	3.64%	25.00%	29.41%	-8.11%	-	-
Horiz. %	283.78%	345.95%	154.05%	148.65%	118.92%	91.89%	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