[BSTEAD] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 260.3%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,750,810 4,135,084 3,866,932 4,114,326 4,206,721 4,034,616 3,635,040 19.51%
PBT 669,996 427,976 392,876 386,431 162,516 185,846 85,264 294.75%
Tax -152,925 -71,558 -86,412 -35,033 -54,577 -63,550 -40,392 142.71%
NP 517,070 356,418 306,464 351,398 107,938 122,296 44,872 409.41%
-
NP to SH 398,088 305,654 253,532 210,184 58,336 54,402 14,944 790.17%
-
Tax Rate 22.82% 16.72% 21.99% 9.07% 33.58% 34.19% 47.37% -
Total Cost 4,233,740 3,778,666 3,560,468 3,762,928 4,098,782 3,912,320 3,590,168 11.60%
-
Net Worth 1,794,827 2,034,501 1,981,092 1,922,159 1,770,346 1,769,846 1,749,396 1.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 95,724 59,838 - 110,434 79,476 59,390 - -
Div Payout % 24.05% 19.58% - 52.54% 136.24% 109.17% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,794,827 2,034,501 1,981,092 1,922,159 1,770,346 1,769,846 1,749,396 1.72%
NOSH 598,275 598,382 598,517 596,944 596,076 593,908 593,015 0.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.88% 8.62% 7.93% 8.54% 2.57% 3.03% 1.23% -
ROE 22.18% 15.02% 12.80% 10.93% 3.30% 3.07% 0.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 794.08 691.04 646.09 689.23 705.74 679.33 612.98 18.81%
EPS 66.53 51.08 42.36 35.21 9.79 9.16 2.52 784.87%
DPS 16.00 10.00 0.00 18.50 13.33 10.00 0.00 -
NAPS 3.00 3.40 3.31 3.22 2.97 2.98 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 598,245
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 234.38 204.00 190.77 202.98 207.53 199.04 179.33 19.52%
EPS 19.64 15.08 12.51 10.37 2.88 2.68 0.74 787.98%
DPS 4.72 2.95 0.00 5.45 3.92 2.93 0.00 -
NAPS 0.8855 1.0037 0.9774 0.9483 0.8734 0.8731 0.863 1.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.38 2.69 2.03 1.72 1.68 1.60 1.77 -
P/RPS 0.55 0.39 0.31 0.25 0.24 0.24 0.29 53.15%
P/EPS 6.58 5.27 4.79 4.88 17.17 17.47 70.24 -79.34%
EY 15.19 18.99 20.87 20.47 5.83 5.73 1.42 384.78%
DY 3.65 3.72 0.00 10.76 7.94 6.25 0.00 -
P/NAPS 1.46 0.79 0.61 0.53 0.57 0.54 0.60 80.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 15/05/07 27/02/07 23/11/06 25/08/06 25/05/06 -
Price 5.26 4.35 2.11 1.94 1.71 1.69 1.72 -
P/RPS 0.66 0.63 0.33 0.28 0.24 0.25 0.28 77.02%
P/EPS 7.91 8.52 4.98 5.51 17.47 18.45 68.25 -76.19%
EY 12.65 11.74 20.08 18.15 5.72 5.42 1.47 319.38%
DY 3.04 2.30 0.00 9.54 7.80 5.92 0.00 -
P/NAPS 1.75 1.28 0.64 0.60 0.58 0.57 0.58 108.66%

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