[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 246.65%
YoY- 161.87%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,028,477 947,208 903,900 983,214 928,474 899,226 906,196 8.79%
PBT 187,142 162,170 182,220 152,166 124,024 147,348 159,552 11.20%
Tax -101,549 -104,510 -110,192 -83,136 -104,110 -95,498 -104,108 -1.64%
NP 85,593 57,660 72,028 69,030 19,913 51,850 55,444 33.53%
-
NP to SH 85,593 57,660 72,028 69,030 19,913 51,850 55,444 33.53%
-
Tax Rate 54.26% 64.44% 60.47% 54.64% 83.94% 64.81% 65.25% -
Total Cost 942,884 889,548 831,872 914,184 908,561 847,376 850,752 7.08%
-
Net Worth 1,364,039 1,363,222 1,364,028 954,509 1,365,917 1,383,576 1,372,457 -0.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,640 20,448 - 23,862 13,631 20,467 - -
Div Payout % 15.94% 35.46% - 34.57% 68.46% 39.47% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,364,039 1,363,222 1,364,028 954,509 1,365,917 1,383,576 1,372,457 -0.40%
NOSH 272,807 272,644 272,805 272,717 272,638 272,894 272,854 -0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.32% 6.09% 7.97% 7.02% 2.14% 5.77% 6.12% -
ROE 6.27% 4.23% 5.28% 7.23% 1.46% 3.75% 4.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 377.00 347.42 331.33 360.53 340.55 329.51 332.12 8.80%
EPS 20.91 14.08 17.60 16.87 7.48 19.00 20.32 1.92%
DPS 5.00 7.50 0.00 8.75 5.00 7.50 0.00 -
NAPS 5.00 5.00 5.00 3.50 5.01 5.07 5.03 -0.39%
Adjusted Per Share Value based on latest NOSH - 272,750
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 50.74 46.73 44.59 48.51 45.81 44.36 44.71 8.79%
EPS 4.22 2.84 3.55 3.41 0.98 2.56 2.74 33.32%
DPS 0.67 1.01 0.00 1.18 0.67 1.01 0.00 -
NAPS 0.6729 0.6725 0.6729 0.4709 0.6739 0.6826 0.6771 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.53 1.71 1.40 1.47 1.79 1.92 1.62 -
P/RPS 0.41 0.49 0.42 0.41 0.53 0.58 0.49 -11.19%
P/EPS 4.88 8.09 5.30 5.81 24.51 10.11 7.97 -27.87%
EY 20.51 12.37 18.86 17.22 4.08 9.90 12.54 38.77%
DY 3.27 4.39 0.00 5.95 2.79 3.91 0.00 -
P/NAPS 0.31 0.34 0.28 0.42 0.36 0.38 0.32 -2.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 20/08/02 24/06/02 -
Price 1.25 1.68 1.52 1.34 1.60 1.89 1.92 -
P/RPS 0.33 0.48 0.46 0.37 0.47 0.57 0.58 -31.31%
P/EPS 3.98 7.94 5.76 5.29 21.91 9.95 9.45 -43.78%
EY 25.10 12.59 17.37 18.89 4.56 10.05 10.58 77.78%
DY 4.00 4.46 0.00 6.53 3.13 3.97 0.00 -
P/NAPS 0.25 0.34 0.30 0.38 0.32 0.37 0.38 -24.33%

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