[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 46.53%
YoY- 59.87%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,206,721 4,034,616 3,635,040 1,924,170 1,248,000 1,173,536 1,251,572 124.21%
PBT 162,516 185,846 85,264 271,193 203,192 199,582 251,260 -25.18%
Tax -54,577 -63,550 -40,392 -40,746 -41,384 -37,992 -65,032 -11.01%
NP 107,938 122,296 44,872 230,447 161,808 161,590 186,228 -30.46%
-
NP to SH 58,336 54,402 14,944 190,503 130,006 134,502 153,192 -47.43%
-
Tax Rate 33.58% 34.19% 47.37% 15.02% 20.37% 19.04% 25.88% -
Total Cost 4,098,782 3,912,320 3,590,168 1,693,723 1,086,192 1,011,946 1,065,344 145.33%
-
Net Worth 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 -0.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 79,476 59,390 - 93,814 77,801 58,175 - -
Div Payout % 136.24% 109.17% - 49.25% 59.84% 43.25% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 -0.41%
NOSH 596,076 593,908 593,015 586,343 583,512 581,756 580,272 1.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.57% 3.03% 1.23% 11.98% 12.97% 13.77% 14.88% -
ROE 3.30% 3.07% 0.85% 11.16% 8.34% 7.46% 8.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 705.74 679.33 612.98 328.16 213.88 201.72 215.69 120.24%
EPS 9.79 9.16 2.52 32.49 22.28 23.12 26.40 -48.35%
DPS 13.33 10.00 0.00 16.00 13.33 10.00 0.00 -
NAPS 2.97 2.98 2.95 2.91 2.67 3.10 3.07 -2.18%
Adjusted Per Share Value based on latest NOSH - 590,463
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 207.53 199.04 179.33 94.93 61.57 57.90 61.75 124.20%
EPS 2.88 2.68 0.74 9.40 6.41 6.64 7.56 -47.41%
DPS 3.92 2.93 0.00 4.63 3.84 2.87 0.00 -
NAPS 0.8734 0.8731 0.863 0.8418 0.7686 0.8897 0.8789 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.60 1.77 1.58 1.67 1.61 1.62 -
P/RPS 0.24 0.24 0.29 0.48 0.78 0.80 0.75 -53.18%
P/EPS 17.17 17.47 70.24 4.86 7.50 6.96 6.14 98.36%
EY 5.83 5.73 1.42 20.56 13.34 14.36 16.30 -49.58%
DY 7.94 6.25 0.00 10.13 7.98 6.21 0.00 -
P/NAPS 0.57 0.54 0.60 0.54 0.63 0.52 0.53 4.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 25/05/06 15/03/06 29/11/05 22/08/05 16/05/05 -
Price 1.71 1.69 1.72 1.75 1.65 1.69 1.60 -
P/RPS 0.24 0.25 0.28 0.53 0.77 0.84 0.74 -52.76%
P/EPS 17.47 18.45 68.25 5.39 7.41 7.31 6.06 102.42%
EY 5.72 5.42 1.47 18.57 13.50 13.68 16.50 -50.61%
DY 7.80 5.92 0.00 9.14 8.08 5.92 0.00 -
P/NAPS 0.58 0.57 0.58 0.60 0.62 0.55 0.52 7.54%

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