[BSTEAD] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

19-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 11.02%

YoY- 87.34%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	7,016,500	5,878,300	5,670,901	7,535,094	4,164,560	3,354,710	1,283,970	32.70%
YoY %	19.36%	3.66%	-24.74%	80.93%	24.14%	161.28%	-	-
Horiz. %	546.47%	457.82%	441.67%	586.86%	324.35%	261.28%	100.00%	-
PBT	824,500	654,000	397,207	1,064,621	507,496	264,325	214,843	25.11%
YoY %	26.07%	64.65%	-62.69%	109.78%	92.00%	23.03%	-	-
Horiz. %	383.77%	304.41%	184.88%	495.53%	236.22%	123.03%	100.00%	-
Tax	-107,700	-100,600	19,215	-206,442	-39,037	-53,525	-72,103	6.91%
YoY %	-7.06%	-623.55%	109.31%	-428.84%	27.07%	25.77%	-	-
Horiz. %	149.37%	139.52%	-26.65%	286.32%	54.14%	74.23%	100.00%	-
NP	716,800	553,400	416,422	858,179	468,459	210,800	142,740	30.84%
YoY %	29.53%	32.89%	-51.48%	83.19%	122.23%	47.68%	-	-
Horiz. %	502.17%	387.70%	291.73%	601.22%	328.19%	147.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	598,200	470,600	382,283	629,112	335,810	150,453	129,196	29.08%
YoY %	27.11%	23.10%	-39.23%	87.34%	123.20%	16.45%	-	-
Horiz. %	463.02%	364.25%	295.89%	486.94%	259.92%	116.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.06%	15.38%	-4.84%	19.39%	7.69%	20.25%	33.56%	-
YoY %	-15.08%	417.77%	-124.96%	152.15%	-62.02%	-39.66%	-	-
Horiz. %	38.92%	45.83%	-14.42%	57.78%	22.91%	60.34%	100.00%	-
Total Cost	6,299,700	5,324,900	5,254,479	6,676,915	3,696,101	3,143,910	1,141,230	32.92%
YoY %	18.31%	1.34%	-21.30%	80.65%	17.56%	175.48%	-	-
Horiz. %	552.01%	466.59%	460.42%	585.06%	323.87%	275.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,343,268	4,054,910	2,936,254	2,559,819	2,034,178	1,774,763	1,805,921	15.74%
YoY %	7.11%	38.10%	14.71%	25.84%	14.62%	-1.73%	-	-
Horiz. %	240.50%	224.53%	162.59%	141.75%	112.64%	98.27%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	300,932	282,931	194,744	216,136	110,640	94,521	92,582	21.69%
YoY %	6.36%	45.28%	-9.90%	95.35%	17.05%	2.09%	-	-
Horiz. %	325.04%	305.60%	210.35%	233.45%	119.50%	102.09%	100.00%	-
Div Payout %	50.31%	60.12%	50.94%	34.36%	32.95%	62.82%	71.66%	-
YoY %	-16.32%	18.02%	48.25%	4.28%	-47.55%	-12.34%	-	-
Horiz. %	70.21%	83.90%	71.09%	47.95%	45.98%	87.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	4,343,268	4,054,910	2,936,254	2,559,819	2,034,178	1,774,763	1,805,921	15.74%
YoY %	7.11%	38.10%	14.71%	25.84%	14.62%	-1.73%	-	-
Horiz. %	240.50%	224.53%	162.59%	141.75%	112.64%	98.27%	100.00%	-
NOSH	940,101	934,311	651,054	628,948	598,287	595,558	582,555	8.29%
YoY %	0.62%	43.51%	3.51%	5.12%	0.46%	2.23%	-	-
Horiz. %	161.38%	160.38%	111.76%	107.96%	102.70%	102.23%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.22%	9.41%	7.34%	11.39%	11.25%	6.28%	11.12%	-
YoY %	8.61%	28.20%	-35.56%	1.24%	79.14%	-43.53%	-	-
Horiz. %	91.91%	84.62%	66.01%	102.43%	101.17%	56.47%	100.00%	-
ROE	13.77%	11.61%	13.02%	24.58%	16.51%	8.48%	7.15%	-
YoY %	18.60%	-10.83%	-47.03%	48.88%	94.69%	18.60%	-	-
Horiz. %	192.59%	162.38%	182.10%	343.78%	230.91%	118.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	746.36	629.16	871.03	1,198.05	696.08	563.29	220.40	22.53%
YoY %	18.63%	-27.77%	-27.30%	72.11%	23.57%	155.58%	-	-
Horiz. %	338.64%	285.46%	395.20%	543.58%	315.83%	255.58%	100.00%	-
EPS	63.63	50.37	58.72	100.03	56.13	25.26	22.18	19.19%
YoY %	26.33%	-14.22%	-41.30%	78.21%	122.21%	13.89%	-	-
Horiz. %	286.88%	227.10%	264.74%	450.99%	253.07%	113.89%	100.00%	-
DPS	32.00	30.28	30.00	34.36	18.50	16.00	16.00	12.24%
YoY %	5.68%	0.93%	-12.69%	85.73%	15.62%	0.00%	-	-
Horiz. %	200.00%	189.25%	187.50%	214.75%	115.62%	100.00%	100.00%	-
NAPS	4.62	4.34	4.51	4.07	3.40	2.98	3.10	6.87%
YoY %	6.45%	-3.77%	10.81%	19.71%	14.09%	-3.87%	-	-
Horiz. %	149.03%	140.00%	145.48%	131.29%	109.68%	96.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 628,948
RPS	346.15	290.00	279.77	371.74	205.45	165.50	63.34	32.70%
YoY %	19.36%	3.66%	-24.74%	80.94%	24.14%	161.29%	-	-
Horiz. %	546.50%	457.85%	441.70%	586.90%	324.36%	261.29%	100.00%	-
EPS	29.51	23.22	18.86	31.04	16.57	7.42	6.37	29.09%
YoY %	27.09%	23.12%	-39.24%	87.33%	123.32%	16.48%	-	-
Horiz. %	463.27%	364.52%	296.08%	487.28%	260.13%	116.48%	100.00%	-
DPS	14.85	13.96	9.61	10.66	5.46	4.66	4.57	21.69%
YoY %	6.38%	45.27%	-9.85%	95.24%	17.17%	1.97%	-	-
Horiz. %	324.95%	305.47%	210.28%	233.26%	119.47%	101.97%	100.00%	-
NAPS	2.1427	2.0004	1.4486	1.2629	1.0035	0.8756	0.8909	15.74%
YoY %	7.11%	38.09%	14.70%	25.85%	14.61%	-1.72%	-	-
Horiz. %	240.51%	224.54%	162.60%	141.76%	112.64%	98.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	5.51	3.52	3.51	4.86	2.69	1.60	1.61	-
P/RPS	0.74	0.56	0.40	0.41	0.39	0.28	0.73	0.22%
YoY %	32.14%	40.00%	-2.44%	5.13%	39.29%	-61.64%	-	-
Horiz. %	101.37%	76.71%	54.79%	56.16%	53.42%	38.36%	100.00%	-
P/EPS	8.66	6.99	5.98	4.86	4.79	6.33	7.26	2.98%
YoY %	23.89%	16.89%	23.05%	1.46%	-24.33%	-12.81%	-	-
Horiz. %	119.28%	96.28%	82.37%	66.94%	65.98%	87.19%	100.00%	-
EY	11.55	14.31	16.73	20.58	20.87	15.79	13.77	-2.88%
YoY %	-19.29%	-14.47%	-18.71%	-1.39%	32.17%	14.67%	-	-
Horiz. %	83.88%	103.92%	121.50%	149.46%	151.56%	114.67%	100.00%	-
DY	5.81	8.60	8.55	7.07	6.88	10.00	9.94	-8.55%
YoY %	-32.44%	0.58%	20.93%	2.76%	-31.20%	0.60%	-	-
Horiz. %	58.45%	86.52%	86.02%	71.13%	69.22%	100.60%	100.00%	-
P/NAPS	1.19	0.81	0.78	1.19	0.79	0.54	0.52	14.78%
YoY %	46.91%	3.85%	-34.45%	50.63%	46.30%	3.85%	-	-
Horiz. %	228.85%	155.77%	150.00%	228.85%	151.92%	103.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	23/08/10	21/08/09	19/08/08	29/08/07	25/08/06	22/08/05	-
Price	4.90	3.88	3.24	4.28	4.35	1.69	1.69	-
P/RPS	0.66	0.62	0.37	0.36	0.62	0.30	0.77	-2.53%
YoY %	6.45%	67.57%	2.78%	-41.94%	106.67%	-61.04%	-	-
Horiz. %	85.71%	80.52%	48.05%	46.75%	80.52%	38.96%	100.00%	-
P/EPS	7.70	7.70	5.52	4.28	7.75	6.69	7.62	0.17%
YoY %	0.00%	39.49%	28.97%	-44.77%	15.84%	-12.20%	-	-
Horiz. %	101.05%	101.05%	72.44%	56.17%	101.71%	87.80%	100.00%	-
EY	12.99	12.98	18.12	23.37	12.90	14.95	13.12	-0.16%
YoY %	0.08%	-28.37%	-22.46%	81.16%	-13.71%	13.95%	-	-
Horiz. %	99.01%	98.93%	138.11%	178.13%	98.32%	113.95%	100.00%	-
DY	6.53	7.80	9.26	8.03	4.25	9.47	9.47	-6.00%
YoY %	-16.28%	-15.77%	15.32%	88.94%	-55.12%	0.00%	-	-
Horiz. %	68.95%	82.37%	97.78%	84.79%	44.88%	100.00%	100.00%	-
P/NAPS	1.06	0.89	0.72	1.05	1.28	0.57	0.55	11.54%
YoY %	19.10%	23.61%	-31.43%	-17.97%	124.56%	3.64%	-	-
Horiz. %	192.73%	161.82%	130.91%	190.91%	232.73%	103.64%	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