[BSTEAD] QoQ Annualized 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- -12.2%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,635,040 1,924,170 1,248,000 1,173,536 1,251,572 1,267,743 1,240,858 104.86%
PBT 85,264 271,193 203,192 199,582 251,260 246,754 275,754 -54.30%
Tax -40,392 -40,746 -41,384 -37,992 -65,032 -127,594 -153,744 -59.01%
NP 44,872 230,447 161,808 161,590 186,228 119,160 122,010 -48.69%
-
NP to SH 14,944 190,503 130,006 134,502 153,192 119,160 122,010 -75.36%
-
Tax Rate 47.37% 15.02% 20.37% 19.04% 25.88% 51.71% 55.75% -
Total Cost 3,590,168 1,693,723 1,086,192 1,011,946 1,065,344 1,148,583 1,118,848 117.70%
-
Net Worth 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 1,770,604 1,761,711 -0.46%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 93,814 77,801 58,175 - 91,092 74,807 -
Div Payout % - 49.25% 59.84% 43.25% - 76.45% 61.31% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 1,770,604 1,761,711 -0.46%
NOSH 593,015 586,343 583,512 581,756 580,272 569,326 561,054 3.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.23% 11.98% 12.97% 13.77% 14.88% 9.40% 9.83% -
ROE 0.85% 11.16% 8.34% 7.46% 8.60% 6.73% 6.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 612.98 328.16 213.88 201.72 215.69 222.67 221.17 97.43%
EPS 2.52 32.49 22.28 23.12 26.40 20.93 21.75 -76.26%
DPS 0.00 16.00 13.33 10.00 0.00 16.00 13.33 -
NAPS 2.95 2.91 2.67 3.10 3.07 3.11 3.14 -4.07%
Adjusted Per Share Value based on latest NOSH - 582,555
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 179.33 94.93 61.57 57.90 61.75 62.54 61.22 104.86%
EPS 0.74 9.40 6.41 6.64 7.56 5.88 6.02 -75.30%
DPS 0.00 4.63 3.84 2.87 0.00 4.49 3.69 -
NAPS 0.863 0.8418 0.7686 0.8897 0.8789 0.8735 0.8691 -0.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.58 1.67 1.61 1.62 1.51 1.53 -
P/RPS 0.29 0.48 0.78 0.80 0.75 0.68 0.69 -43.92%
P/EPS 70.24 4.86 7.50 6.96 6.14 7.21 7.04 364.10%
EY 1.42 20.56 13.34 14.36 16.30 13.86 14.21 -78.49%
DY 0.00 10.13 7.98 6.21 0.00 10.60 8.71 -
P/NAPS 0.60 0.54 0.63 0.52 0.53 0.49 0.49 14.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 15/03/06 29/11/05 22/08/05 16/05/05 25/02/05 29/11/04 -
Price 1.72 1.75 1.65 1.69 1.60 1.57 1.52 -
P/RPS 0.28 0.53 0.77 0.84 0.74 0.71 0.69 -45.21%
P/EPS 68.25 5.39 7.41 7.31 6.06 7.50 6.99 357.46%
EY 1.47 18.57 13.50 13.68 16.50 13.33 14.31 -78.09%
DY 0.00 9.14 8.08 5.92 0.00 10.19 8.77 -
P/NAPS 0.58 0.60 0.62 0.55 0.52 0.50 0.48 13.45%

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
Post a Comment