[BSTEAD] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 18.61%

YoY- 110.01%

Quarter Report

Boustead Q1-Y2008 BURSA.xls

Latest QR

Upcoming QR

BSTEAD's Result

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	6,216,200	5,729,500	6,401,534	6,629,070	4,172,299	2,520,037	1,281,330	30.09%
YoY %	8.49%	-10.50%	-3.43%	58.88%	65.56%	96.67%	-	-
Horiz. %	485.14%	447.15%	499.60%	517.36%	325.62%	196.67%	100.00%	-
PBT	759,800	550,100	531,465	964,132	463,334	229,694	231,691	21.87%
YoY %	38.12%	3.51%	-44.88%	108.09%	101.72%	-0.86%	-	-
Horiz. %	327.94%	237.43%	229.39%	416.13%	199.98%	99.14%	100.00%	-
Tax	-104,600	-95,300	6,350	-188,553	-46,538	-34,586	-103,313	0.20%
YoY %	-9.76%	-1,600.79%	103.37%	-305.16%	-34.56%	66.52%	-	-
Horiz. %	101.25%	92.24%	-6.15%	182.51%	45.05%	33.48%	100.00%	-
NP	655,200	454,800	537,815	775,579	416,796	195,108	128,378	31.19%
YoY %	44.06%	-15.44%	-30.66%	86.08%	113.62%	51.98%	-	-
Horiz. %	510.37%	354.27%	418.93%	604.14%	324.66%	151.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	559,500	371,000	487,274	566,665	269,831	155,941	120,119	29.21%
YoY %	50.81%	-23.86%	-14.01%	110.01%	73.03%	29.82%	-	-
Horiz. %	465.79%	308.86%	405.66%	471.75%	224.64%	129.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.77%	17.32%	-1.19%	19.56%	10.04%	15.06%	44.59%	-
YoY %	-20.50%	1,555.46%	-106.08%	94.82%	-33.33%	-66.23%	-	-
Horiz. %	30.88%	38.84%	-2.67%	43.87%	22.52%	33.77%	100.00%	-
Total Cost	5,561,000	5,274,700	5,863,719	5,853,491	3,755,503	2,324,929	1,152,952	29.96%
YoY %	5.43%	-10.05%	0.17%	55.86%	61.53%	101.65%	-	-
Horiz. %	482.33%	457.50%	508.58%	507.70%	325.73%	201.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,222,782	3,950,297	2,969,272	2,516,513	1,981,092	1,749,396	1,781,437	15.46%
YoY %	6.90%	33.04%	17.99%	27.03%	13.24%	-1.80%	-	-
Horiz. %	237.04%	221.75%	166.68%	141.26%	111.21%	98.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	394,363	222,053	193,639	214,603	110,504	93,871	91,687	27.51%
YoY %	77.60%	14.67%	-9.77%	94.20%	17.72%	2.38%	-	-
Horiz. %	430.12%	242.19%	211.20%	234.06%	120.52%	102.38%	100.00%	-
Div Payout %	70.48%	59.85%	39.74%	37.87%	40.95%	60.20%	76.33%	-
YoY %	17.76%	50.60%	4.94%	-7.52%	-31.98%	-21.13%	-	-
Horiz. %	92.34%	78.41%	52.06%	49.61%	53.65%	78.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	4,222,782	3,950,297	2,969,272	2,516,513	1,981,092	1,749,396	1,781,437	15.46%
YoY %	6.90%	33.04%	17.99%	27.03%	13.24%	-1.80%	-	-
Horiz. %	237.04%	221.75%	166.68%	141.26%	111.21%	98.20%	100.00%	-
NOSH	940,486	925,128	651,156	629,128	598,517	593,015	580,272	8.37%
YoY %	1.66%	42.07%	3.50%	5.11%	0.93%	2.20%	-	-
Horiz. %	162.08%	159.43%	112.22%	108.42%	103.14%	102.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	10.54%	7.94%	8.40%	11.70%	9.99%	7.74%	10.02%	-
YoY %	32.75%	-5.48%	-28.21%	17.12%	29.07%	-22.75%	-	-
Horiz. %	105.19%	79.24%	83.83%	116.77%	99.70%	77.25%	100.00%	-
ROE	13.25%	9.39%	16.41%	22.52%	13.62%	8.91%	6.74%	-
YoY %	41.11%	-42.78%	-27.13%	65.35%	52.86%	32.20%	-	-
Horiz. %	196.59%	139.32%	243.47%	334.12%	202.08%	132.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	660.96	619.32	983.10	1,053.69	697.11	424.95	220.82	20.03%
YoY %	6.72%	-37.00%	-6.70%	51.15%	64.05%	92.44%	-	-
Horiz. %	299.32%	280.46%	445.20%	477.17%	315.69%	192.44%	100.00%	-
EPS	59.49	40.10	74.83	90.07	45.08	26.30	20.70	19.22%
YoY %	48.35%	-46.41%	-16.92%	99.80%	71.41%	27.05%	-	-
Horiz. %	287.39%	193.72%	361.50%	435.12%	217.78%	127.05%	100.00%	-
DPS	42.00	24.00	29.74	34.11	18.50	16.00	15.80	17.68%
YoY %	75.00%	-19.30%	-12.81%	84.38%	15.62%	1.27%	-	-
Horiz. %	265.82%	151.90%	188.23%	215.89%	117.09%	101.27%	100.00%	-
NAPS	4.49	4.27	4.56	4.00	3.31	2.95	3.07	6.53%
YoY %	5.15%	-6.36%	14.00%	20.85%	12.20%	-3.91%	-	-
Horiz. %	146.25%	139.09%	148.53%	130.29%	107.82%	96.09%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 629,128
RPS	306.67	282.66	315.81	327.04	205.84	124.32	63.21	30.09%
YoY %	8.49%	-10.50%	-3.43%	58.88%	65.57%	96.68%	-	-
Horiz. %	485.16%	447.18%	499.62%	517.39%	325.64%	196.68%	100.00%	-
EPS	27.60	18.30	24.04	27.96	13.31	7.69	5.93	29.19%
YoY %	50.82%	-23.88%	-14.02%	110.07%	73.08%	29.68%	-	-
Horiz. %	465.43%	308.60%	405.40%	471.50%	224.45%	129.68%	100.00%	-
DPS	19.46	10.95	9.55	10.59	5.45	4.63	4.52	27.53%
YoY %	77.72%	14.66%	-9.82%	94.31%	17.71%	2.43%	-	-
Horiz. %	430.53%	242.26%	211.28%	234.29%	120.58%	102.43%	100.00%	-
NAPS	2.0833	1.9488	1.4649	1.2415	0.9774	0.863	0.8789	15.46%
YoY %	6.90%	33.03%	17.99%	27.02%	13.26%	-1.81%	-	-
Horiz. %	237.03%	221.73%	166.67%	141.26%	111.21%	98.19%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	5.22	3.13	2.92	4.44	2.03	1.77	1.62	-
P/RPS	0.79	0.51	0.30	0.42	0.29	0.42	0.73	1.32%
YoY %	54.90%	70.00%	-28.57%	44.83%	-30.95%	-42.47%	-	-
Horiz. %	108.22%	69.86%	41.10%	57.53%	39.73%	57.53%	100.00%	-
P/EPS	8.77	7.80	3.90	4.93	4.50	6.73	7.83	1.90%
YoY %	12.44%	100.00%	-20.89%	9.56%	-33.14%	-14.05%	-	-
Horiz. %	112.01%	99.62%	49.81%	62.96%	57.47%	85.95%	100.00%	-
EY	11.40	12.81	25.63	20.29	22.21	14.86	12.78	-1.88%
YoY %	-11.01%	-50.02%	26.32%	-8.64%	49.46%	16.28%	-	-
Horiz. %	89.20%	100.23%	200.55%	158.76%	173.79%	116.28%	100.00%	-
DY	8.05	7.67	10.18	7.68	9.11	9.04	9.75	-3.14%
YoY %	4.95%	-24.66%	32.55%	-15.70%	0.77%	-7.28%	-	-
Horiz. %	82.56%	78.67%	104.41%	78.77%	93.44%	92.72%	100.00%	-
P/NAPS	1.16	0.73	0.64	1.11	0.61	0.60	0.53	13.93%
YoY %	58.90%	14.06%	-42.34%	81.97%	1.67%	13.21%	-	-
Horiz. %	218.87%	137.74%	120.75%	209.43%	115.09%	113.21%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	31/05/10	18/05/09	20/05/08	15/05/07	25/05/06	16/05/05	-
Price	5.10	3.15	3.15	4.72	2.11	1.72	1.60	-
P/RPS	0.77	0.51	0.32	0.45	0.30	0.40	0.72	1.12%
YoY %	50.98%	59.38%	-28.89%	50.00%	-25.00%	-44.44%	-	-
Horiz. %	106.94%	70.83%	44.44%	62.50%	41.67%	55.56%	100.00%	-
P/EPS	8.57	7.85	4.21	5.24	4.68	6.54	7.73	1.73%
YoY %	9.17%	86.46%	-19.66%	11.97%	-28.44%	-15.39%	-	-
Horiz. %	110.87%	101.55%	54.46%	67.79%	60.54%	84.61%	100.00%	-
EY	11.66	12.73	23.76	19.08	21.37	15.29	12.94	-1.72%
YoY %	-8.41%	-46.42%	24.53%	-10.72%	39.76%	18.16%	-	-
Horiz. %	90.11%	98.38%	183.62%	147.45%	165.15%	118.16%	100.00%	-
DY	8.24	7.62	9.44	7.23	8.77	9.30	9.88	-2.97%
YoY %	8.14%	-19.28%	30.57%	-17.56%	-5.70%	-5.87%	-	-
Horiz. %	83.40%	77.13%	95.55%	73.18%	88.77%	94.13%	100.00%	-
P/NAPS	1.14	0.74	0.69	1.18	0.64	0.58	0.52	13.97%
YoY %	54.05%	7.25%	-41.53%	84.37%	10.34%	11.54%	-	-
Horiz. %	219.23%	142.31%	132.69%	226.92%	123.08%	111.54%	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