[BSTEAD] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 1.21%

YoY- 56.43%

Quarter Report

Boustead Q3-Y2010.pdf

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	10,300,700	9,921,300	7,691,300	5,973,100	5,138,769	7,990,760	4,522,393	14.69%
YoY %	3.82%	28.99%	28.77%	16.24%	-35.69%	76.69%	-	-
Horiz. %	227.77%	219.38%	170.07%	132.08%	113.63%	176.69%	100.00%	-
PBT	600,600	680,100	837,900	682,200	314,011	984,808	767,041	-3.99%
YoY %	-11.69%	-18.83%	22.82%	117.25%	-68.11%	28.39%	-	-
Horiz. %	78.30%	88.67%	109.24%	88.94%	40.94%	128.39%	100.00%	-
Tax	-103,600	-103,400	-101,400	-112,700	30,590	-155,902	-108,794	-0.81%
YoY %	-0.19%	-1.97%	10.03%	-468.42%	119.62%	-43.30%	-	-
Horiz. %	95.23%	95.04%	93.20%	103.59%	-28.12%	143.30%	100.00%	-
NP	497,000	576,700	736,500	569,500	344,601	828,906	658,247	-4.57%
YoY %	-13.82%	-21.70%	29.32%	65.26%	-58.43%	25.93%	-	-
Horiz. %	75.50%	87.61%	111.89%	86.52%	52.35%	125.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,100	458,500	627,200	476,300	304,487	647,369	464,998	-2.11%
YoY %	-10.77%	-26.90%	31.68%	56.43%	-52.97%	39.22%	-	-
Horiz. %	87.98%	98.60%	134.88%	102.43%	65.48%	139.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	15.20%	12.10%	16.52%	-9.74%	15.83%	14.18%	-
YoY %	13.49%	25.62%	-26.76%	269.61%	-161.53%	11.64%	-	-
Horiz. %	121.65%	107.19%	85.33%	116.50%	-68.69%	111.64%	100.00%	-
Total Cost	9,803,700	9,344,600	6,954,800	5,403,600	4,794,168	7,161,854	3,864,146	16.76%
YoY %	4.91%	34.36%	28.71%	12.71%	-33.06%	85.34%	-	-
Horiz. %	253.71%	241.83%	179.98%	139.84%	124.07%	185.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,745,758	4,613,997	4,352,776	4,091,760	2,832,756	2,812,647	1,794,418	17.57%
YoY %	2.86%	6.00%	6.38%	44.44%	0.71%	56.74%	-	-
Horiz. %	264.47%	257.13%	242.57%	228.03%	157.86%	156.74%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	310,218	351,608	394,883	343,735	198,545	222,538	122,635	16.71%
YoY %	-11.77%	-10.96%	14.88%	73.13%	-10.78%	81.46%	-	-
Horiz. %	252.96%	286.71%	322.00%	280.29%	161.90%	181.46%	100.00%	-
Div Payout %	75.83%	76.69%	62.96%	72.17%	65.21%	34.38%	26.37%	-
YoY %	-1.12%	21.81%	-12.76%	10.67%	89.67%	30.38%	-	-
Horiz. %	287.56%	290.82%	238.76%	273.68%	247.29%	130.38%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,745,758	4,613,997	4,352,776	4,091,760	2,832,756	2,812,647	1,794,418	17.57%
YoY %	2.86%	6.00%	6.38%	44.44%	0.71%	56.74%	-	-
Horiz. %	264.47%	257.13%	242.57%	228.03%	157.86%	156.74%	100.00%	-
NOSH	1,033,934	1,034,528	940,124	940,634	694,302	643,626	598,139	9.54%
YoY %	-0.06%	10.04%	-0.05%	35.48%	7.87%	7.60%	-	-
Horiz. %	172.86%	172.96%	157.17%	157.26%	116.08%	107.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	4.82%	5.81%	9.58%	9.53%	6.71%	10.37%	14.56%	-
YoY %	-17.04%	-39.35%	0.52%	42.03%	-35.29%	-28.78%	-	-
Horiz. %	33.10%	39.90%	65.80%	65.45%	46.09%	71.22%	100.00%	-
ROE	8.62%	9.94%	14.41%	11.64%	10.75%	23.02%	25.91%	-
YoY %	-13.28%	-31.02%	23.80%	8.28%	-53.30%	-11.15%	-	-
Horiz. %	33.27%	38.36%	55.62%	44.92%	41.49%	88.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	996.26	959.02	818.12	635.01	740.13	1,241.52	756.08	4.70%
YoY %	3.88%	17.22%	28.84%	-14.20%	-40.39%	64.20%	-	-
Horiz. %	131.77%	126.84%	108.21%	83.99%	97.89%	164.20%	100.00%	-
EPS	39.57	44.32	66.71	50.64	43.86	100.58	77.74	-10.63%
YoY %	-10.72%	-33.56%	31.73%	15.46%	-56.39%	29.38%	-	-
Horiz. %	50.90%	57.01%	85.81%	65.14%	56.42%	129.38%	100.00%	-
DPS	30.00	34.00	42.00	36.54	28.60	34.58	20.50	6.54%
YoY %	-11.76%	-19.05%	14.94%	27.76%	-17.29%	68.68%	-	-
Horiz. %	146.34%	165.85%	204.88%	178.24%	139.51%	168.68%	100.00%	-
NAPS	4.59	4.46	4.63	4.35	4.08	4.37	3.00	7.33%
YoY %	2.91%	-3.67%	6.44%	6.62%	-6.64%	45.67%	-	-
Horiz. %	153.00%	148.67%	154.33%	145.00%	136.00%	145.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 940,634
RPS	508.17	489.46	379.44	294.68	253.52	394.22	223.11	14.69%
YoY %	3.82%	29.00%	28.76%	16.24%	-35.69%	76.69%	-	-
Horiz. %	227.77%	219.38%	170.07%	132.08%	113.63%	176.69%	100.00%	-
EPS	20.18	22.62	30.94	23.50	15.02	31.94	22.94	-2.11%
YoY %	-10.79%	-26.89%	31.66%	56.46%	-52.97%	39.23%	-	-
Horiz. %	87.97%	98.61%	134.87%	102.44%	65.48%	139.23%	100.00%	-
DPS	15.30	17.35	19.48	16.96	9.80	10.98	6.05	16.70%
YoY %	-11.82%	-10.93%	14.86%	73.06%	-10.75%	81.49%	-	-
Horiz. %	252.89%	286.78%	321.98%	280.33%	161.98%	181.49%	100.00%	-
NAPS	2.3413	2.2763	2.1474	2.0186	1.3975	1.3876	0.8853	17.57%
YoY %	2.86%	6.00%	6.38%	44.44%	0.71%	56.74%	-	-
Horiz. %	264.46%	257.12%	242.56%	228.01%	157.86%	156.74%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.19	5.20	4.49	4.38	3.09	4.05	4.38	-
P/RPS	0.52	0.54	0.55	0.69	0.42	0.33	0.58	-1.80%
YoY %	-3.70%	-1.82%	-20.29%	64.29%	27.27%	-43.10%	-	-
Horiz. %	89.66%	93.10%	94.83%	118.97%	72.41%	56.90%	100.00%	-
P/EPS	13.12	11.73	6.73	8.65	7.05	4.03	5.63	15.12%
YoY %	11.85%	74.29%	-22.20%	22.70%	74.94%	-28.42%	-	-
Horiz. %	233.04%	208.35%	119.54%	153.64%	125.22%	71.58%	100.00%	-
EY	7.62	8.52	14.86	11.56	14.19	24.83	17.75	-13.13%
YoY %	-10.56%	-42.66%	28.55%	-18.53%	-42.85%	39.89%	-	-
Horiz. %	42.93%	48.00%	83.72%	65.13%	79.94%	139.89%	100.00%	-
DY	5.78	6.54	9.35	8.34	9.25	8.54	4.68	3.57%
YoY %	-11.62%	-30.05%	12.11%	-9.84%	8.31%	82.48%	-	-
Horiz. %	123.50%	139.74%	199.79%	178.21%	197.65%	182.48%	100.00%	-
P/NAPS	1.13	1.17	0.97	1.01	0.76	0.93	1.46	-4.17%
YoY %	-3.42%	20.62%	-3.96%	32.89%	-18.28%	-36.30%	-	-
Horiz. %	77.40%	80.14%	66.44%	69.18%	52.05%	63.70%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	20/11/12	21/11/11	29/11/10	23/11/09	19/11/08	26/11/07	-
Price	5.35	4.99	4.85	4.68	3.05	2.76	5.26	-
P/RPS	0.54	0.52	0.59	0.74	0.41	0.22	0.70	-4.22%
YoY %	3.85%	-11.86%	-20.27%	80.49%	86.36%	-68.57%	-	-
Horiz. %	77.14%	74.29%	84.29%	105.71%	58.57%	31.43%	100.00%	-
P/EPS	13.52	11.26	7.27	9.24	6.95	2.74	6.77	12.20%
YoY %	20.07%	54.88%	-21.32%	32.95%	153.65%	-59.53%	-	-
Horiz. %	199.70%	166.32%	107.39%	136.48%	102.66%	40.47%	100.00%	-
EY	7.40	8.88	13.76	10.82	14.38	36.44	14.78	-10.88%
YoY %	-16.67%	-35.47%	27.17%	-24.76%	-60.54%	146.55%	-	-
Horiz. %	50.07%	60.08%	93.10%	73.21%	97.29%	246.55%	100.00%	-
DY	5.61	6.81	8.66	7.81	9.38	12.53	3.90	6.24%
YoY %	-17.62%	-21.36%	10.88%	-16.74%	-25.14%	221.28%	-	-
Horiz. %	143.85%	174.62%	222.05%	200.26%	240.51%	321.28%	100.00%	-
P/NAPS	1.17	1.12	1.05	1.08	0.75	0.63	1.75	-6.48%
YoY %	4.46%	6.67%	-2.78%	44.00%	19.05%	-64.00%	-	-
Horiz. %	66.86%	64.00%	60.00%	61.71%	42.86%	36.00%	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