[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 149.69%
YoY- 147.15%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 983,214 928,474 899,226 906,196 1,024,251 842,733 833,556 11.60%
PBT 152,166 124,024 147,348 159,552 -14,577 -37,854 -41,666 -
Tax -83,136 -104,110 -95,498 -104,108 14,577 37,854 41,666 -
NP 69,030 19,913 51,850 55,444 0 0 0 -
-
NP to SH 69,030 19,913 51,850 55,444 -111,575 -114,361 -107,620 -
-
Tax Rate 54.64% 83.94% 64.81% 65.25% - - - -
Total Cost 914,184 908,561 847,376 850,752 1,024,251 842,733 833,556 6.33%
-
Net Worth 954,509 1,365,917 1,383,576 1,372,457 1,355,813 1,420,411 1,442,272 -23.99%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 23,862 13,631 20,467 - 10,229 - - -
Div Payout % 34.57% 68.46% 39.47% - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 954,509 1,365,917 1,383,576 1,372,457 1,355,813 1,420,411 1,442,272 -23.99%
NOSH 272,717 272,638 272,894 272,854 272,799 273,156 272,126 0.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.02% 2.14% 5.77% 6.12% 0.00% 0.00% 0.00% -
ROE 7.23% 1.46% 3.75% 4.04% -8.23% -8.05% -7.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 360.53 340.55 329.51 332.12 375.46 308.52 306.31 11.44%
EPS 16.87 7.48 19.00 20.32 -40.90 -41.87 -39.46 -
DPS 8.75 5.00 7.50 0.00 3.75 0.00 0.00 -
NAPS 3.50 5.01 5.07 5.03 4.97 5.20 5.30 -24.10%
Adjusted Per Share Value based on latest NOSH - 272,854
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.51 45.81 44.36 44.71 50.53 41.58 41.12 11.61%
EPS 3.41 0.98 2.56 2.74 -5.50 -5.64 -5.31 -
DPS 1.18 0.67 1.01 0.00 0.50 0.00 0.00 -
NAPS 0.4709 0.6739 0.6826 0.6771 0.6689 0.7007 0.7115 -23.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.47 1.79 1.92 1.62 1.84 1.54 1.79 -
P/RPS 0.41 0.53 0.58 0.49 0.49 0.50 0.58 -20.59%
P/EPS 5.81 24.51 10.11 7.97 -4.50 -3.68 -4.53 -
EY 17.22 4.08 9.90 12.54 -22.23 -27.19 -22.09 -
DY 5.95 2.79 3.91 0.00 2.04 0.00 0.00 -
P/NAPS 0.42 0.36 0.38 0.32 0.37 0.30 0.34 15.08%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/03/03 27/11/02 20/08/02 24/06/02 19/04/02 03/12/01 11/09/01 -
Price 1.34 1.60 1.89 1.92 1.96 1.70 1.81 -
P/RPS 0.37 0.47 0.57 0.58 0.52 0.55 0.59 -26.67%
P/EPS 5.29 21.91 9.95 9.45 -4.79 -4.06 -4.58 -
EY 18.89 4.56 10.05 10.58 -20.87 -24.63 -21.85 -
DY 6.53 3.13 3.97 0.00 1.91 0.00 0.00 -
P/NAPS 0.38 0.32 0.37 0.38 0.39 0.33 0.34 7.67%

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