[BSTEAD] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -21.55%

YoY- -39.23%

Quarter Report

Boustead Q2-Y2009 BURSA.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	9,597,900	7,016,500	5,878,300	5,670,901	7,535,094	4,164,560	3,354,710	19.12%
YoY %	36.79%	19.36%	3.66%	-24.74%	80.93%	24.14%	-	-
Horiz. %	286.10%	209.15%	175.23%	169.04%	224.61%	124.14%	100.00%	-
PBT	714,500	824,500	654,000	397,207	1,064,621	507,496	264,325	18.00%
YoY %	-13.34%	26.07%	64.65%	-62.69%	109.78%	92.00%	-	-
Horiz. %	270.31%	311.93%	247.42%	150.27%	402.77%	192.00%	100.00%	-
Tax	-95,400	-107,700	-100,600	19,215	-206,442	-39,037	-53,525	10.10%
YoY %	11.42%	-7.06%	-623.55%	109.31%	-428.84%	27.07%	-	-
Horiz. %	178.23%	201.21%	187.95%	-35.90%	385.69%	72.93%	100.00%	-
NP	619,100	716,800	553,400	416,422	858,179	468,459	210,800	19.64%
YoY %	-13.63%	29.53%	32.89%	-51.48%	83.19%	122.23%	-	-
Horiz. %	293.69%	340.04%	262.52%	197.54%	407.11%	222.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	501,500	598,200	470,600	382,283	629,112	335,810	150,453	22.19%
YoY %	-16.17%	27.11%	23.10%	-39.23%	87.34%	123.20%	-	-
Horiz. %	333.33%	397.60%	312.79%	254.09%	418.15%	223.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.35%	13.06%	15.38%	-4.84%	19.39%	7.69%	20.25%	-
YoY %	2.22%	-15.08%	417.77%	-124.96%	152.15%	-62.02%	-	-
Horiz. %	65.93%	64.49%	75.95%	-23.90%	95.75%	37.98%	100.00%	-
Total Cost	8,978,800	6,299,700	5,324,900	5,254,479	6,676,915	3,696,101	3,143,910	19.09%
YoY %	42.53%	18.31%	1.34%	-21.30%	80.65%	17.56%	-	-
Horiz. %	285.59%	200.38%	169.37%	167.13%	212.38%	117.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,545,626	4,343,268	4,054,910	2,936,254	2,559,819	2,034,178	1,774,763	16.95%
YoY %	4.66%	7.11%	38.10%	14.71%	25.84%	14.62%	-	-
Horiz. %	256.13%	244.72%	228.48%	165.44%	144.23%	114.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	454,983	300,932	282,931	194,744	216,136	110,640	94,521	29.90%
YoY %	51.19%	6.36%	45.28%	-9.90%	95.35%	17.05%	-	-
Horiz. %	481.36%	318.38%	299.33%	206.03%	228.66%	117.05%	100.00%	-
Div Payout %	90.72%	50.31%	60.12%	50.94%	34.36%	32.95%	62.82%	-
YoY %	80.32%	-16.32%	18.02%	48.25%	4.28%	-47.55%	-	-
Horiz. %	144.41%	80.09%	95.70%	81.09%	54.70%	52.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	4,545,626	4,343,268	4,054,910	2,936,254	2,559,819	2,034,178	1,774,763	16.95%
YoY %	4.66%	7.11%	38.10%	14.71%	25.84%	14.62%	-	-
Horiz. %	256.13%	244.72%	228.48%	165.44%	144.23%	114.62%	100.00%	-
NOSH	1,033,096	940,101	934,311	651,054	628,948	598,287	595,558	9.60%
YoY %	9.89%	0.62%	43.51%	3.51%	5.12%	0.46%	-	-
Horiz. %	173.47%	157.85%	156.88%	109.32%	105.61%	100.46%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	6.45%	10.22%	9.41%	7.34%	11.39%	11.25%	6.28%	-
YoY %	-36.89%	8.61%	28.20%	-35.56%	1.24%	79.14%	-	-
Horiz. %	102.71%	162.74%	149.84%	116.88%	181.37%	179.14%	100.00%	-
ROE	11.03%	13.77%	11.61%	13.02%	24.58%	16.51%	8.48%	-
YoY %	-19.90%	18.60%	-10.83%	-47.03%	48.88%	94.69%	-	-
Horiz. %	130.07%	162.38%	136.91%	153.54%	289.86%	194.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	929.04	746.36	629.16	871.03	1,198.05	696.08	563.29	8.68%
YoY %	24.48%	18.63%	-27.77%	-27.30%	72.11%	23.57%	-	-
Horiz. %	164.93%	132.50%	111.69%	154.63%	212.69%	123.57%	100.00%	-
EPS	48.54	63.63	50.37	58.72	100.03	56.13	25.26	11.48%
YoY %	-23.72%	26.33%	-14.22%	-41.30%	78.21%	122.21%	-	-
Horiz. %	192.16%	251.90%	199.41%	232.46%	396.00%	222.21%	100.00%	-
DPS	44.04	32.00	30.28	30.00	34.36	18.50	16.00	18.36%
YoY %	37.62%	5.68%	0.93%	-12.69%	85.73%	15.62%	-	-
Horiz. %	275.25%	200.00%	189.25%	187.50%	214.75%	115.62%	100.00%	-
NAPS	4.40	4.62	4.34	4.51	4.07	3.40	2.98	6.70%
YoY %	-4.76%	6.45%	-3.77%	10.81%	19.71%	14.09%	-	-
Horiz. %	147.65%	155.03%	145.64%	151.34%	136.58%	114.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 651,054
RPS	473.50	346.15	290.00	279.77	371.74	205.45	165.50	19.12%
YoY %	36.79%	19.36%	3.66%	-24.74%	80.94%	24.14%	-	-
Horiz. %	286.10%	209.15%	175.23%	169.05%	224.62%	124.14%	100.00%	-
EPS	24.74	29.51	23.22	18.86	31.04	16.57	7.42	22.20%
YoY %	-16.16%	27.09%	23.12%	-39.24%	87.33%	123.32%	-	-
Horiz. %	333.42%	397.71%	312.94%	254.18%	418.33%	223.32%	100.00%	-
DPS	22.45	14.85	13.96	9.61	10.66	5.46	4.66	29.92%
YoY %	51.18%	6.38%	45.27%	-9.85%	95.24%	17.17%	-	-
Horiz. %	481.76%	318.67%	299.57%	206.22%	228.76%	117.17%	100.00%	-
NAPS	2.2425	2.1427	2.0004	1.4486	1.2629	1.0035	0.8756	16.95%
YoY %	4.66%	7.11%	38.09%	14.70%	25.85%	14.61%	-	-
Horiz. %	256.11%	244.71%	228.46%	165.44%	144.23%	114.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	5.32	5.51	3.52	3.51	4.86	2.69	1.60	-
P/RPS	0.57	0.74	0.56	0.40	0.41	0.39	0.28	12.56%
YoY %	-22.97%	32.14%	40.00%	-2.44%	5.13%	39.29%	-	-
Horiz. %	203.57%	264.29%	200.00%	142.86%	146.43%	139.29%	100.00%	-
P/EPS	10.96	8.66	6.99	5.98	4.86	4.79	6.33	9.57%
YoY %	26.56%	23.89%	16.89%	23.05%	1.46%	-24.33%	-	-
Horiz. %	173.14%	136.81%	110.43%	94.47%	76.78%	75.67%	100.00%	-
EY	9.12	11.55	14.31	16.73	20.58	20.87	15.79	-8.73%
YoY %	-21.04%	-19.29%	-14.47%	-18.71%	-1.39%	32.17%	-	-
Horiz. %	57.76%	73.15%	90.63%	105.95%	130.34%	132.17%	100.00%	-
DY	8.28	5.81	8.60	8.55	7.07	6.88	10.00	-3.09%
YoY %	42.51%	-32.44%	0.58%	20.93%	2.76%	-31.20%	-	-
Horiz. %	82.80%	58.10%	86.00%	85.50%	70.70%	68.80%	100.00%	-
P/NAPS	1.21	1.19	0.81	0.78	1.19	0.79	0.54	14.37%
YoY %	1.68%	46.91%	3.85%	-34.45%	50.63%	46.30%	-	-
Horiz. %	224.07%	220.37%	150.00%	144.44%	220.37%	146.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	22/08/12	18/08/11	23/08/10	21/08/09	19/08/08	29/08/07	25/08/06	-
Price	5.43	4.90	3.88	3.24	4.28	4.35	1.69	-
P/RPS	0.58	0.66	0.62	0.37	0.36	0.62	0.30	11.60%
YoY %	-12.12%	6.45%	67.57%	2.78%	-41.94%	106.67%	-	-
Horiz. %	193.33%	220.00%	206.67%	123.33%	120.00%	206.67%	100.00%	-
P/EPS	11.19	7.70	7.70	5.52	4.28	7.75	6.69	8.94%
YoY %	45.32%	0.00%	39.49%	28.97%	-44.77%	15.84%	-	-
Horiz. %	167.26%	115.10%	115.10%	82.51%	63.98%	115.84%	100.00%	-
EY	8.94	12.99	12.98	18.12	23.37	12.90	14.95	-8.20%
YoY %	-31.18%	0.08%	-28.37%	-22.46%	81.16%	-13.71%	-	-
Horiz. %	59.80%	86.89%	86.82%	121.20%	156.32%	86.29%	100.00%	-
DY	8.11	6.53	7.80	9.26	8.03	4.25	9.47	-2.54%
YoY %	24.20%	-16.28%	-15.77%	15.32%	88.94%	-55.12%	-	-
Horiz. %	85.64%	68.95%	82.37%	97.78%	84.79%	44.88%	100.00%	-
P/NAPS	1.23	1.06	0.89	0.72	1.05	1.28	0.57	13.66%
YoY %	16.04%	19.10%	23.61%	-31.43%	-17.97%	124.56%	-	-
Horiz. %	215.79%	185.96%	156.14%	126.32%	184.21%	224.56%	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