[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -57.98%
YoY- -60.08%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,392,000 5,214,533 4,983,600 4,862,400 7,029,818 7,735,932 7,701,434 -21.10%
PBT 501,600 391,466 336,200 344,400 678,902 877,988 899,590 -32.18%
Tax -83,200 -72,666 -75,000 -73,200 -11,228 -128,424 -135,886 -27.83%
NP 418,400 318,800 261,200 271,200 667,674 749,564 763,704 -32.97%
-
NP to SH 341,600 258,533 215,600 243,200 578,786 624,265 608,406 -31.86%
-
Tax Rate 16.59% 18.56% 22.31% 21.25% 1.65% 14.63% 15.11% -
Total Cost 4,973,600 4,895,733 4,722,400 4,591,200 6,362,144 6,986,368 6,937,730 -19.85%
-
Net Worth 3,053,423 2,715,174 2,936,514 2,969,272 2,852,765 2,770,145 2,560,186 12.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 199,926 155,279 130,222 130,231 191,460 147,910 125,807 36.06%
Div Payout % 58.53% 60.06% 60.40% 53.55% 33.08% 23.69% 20.68% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,053,423 2,715,174 2,936,514 2,969,272 2,852,765 2,770,145 2,560,186 12.42%
NOSH 727,005 665,483 651,111 651,156 638,202 633,900 629,038 10.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.76% 6.11% 5.24% 5.58% 9.50% 9.69% 9.92% -
ROE 11.19% 9.52% 7.34% 8.19% 20.29% 22.54% 23.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 741.67 783.57 765.40 746.73 1,101.50 1,220.37 1,224.32 -28.34%
EPS 46.99 38.85 33.10 37.36 90.69 98.48 96.72 -38.11%
DPS 27.50 23.33 20.00 20.00 30.00 23.33 20.00 23.58%
NAPS 4.20 4.08 4.51 4.56 4.47 4.37 4.07 2.11%
Adjusted Per Share Value based on latest NOSH - 651,156
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 266.01 257.25 245.86 239.88 346.81 381.64 379.94 -21.10%
EPS 16.85 12.75 10.64 12.00 28.55 30.80 30.02 -31.88%
DPS 9.86 7.66 6.42 6.42 9.45 7.30 6.21 35.98%
NAPS 1.5064 1.3395 1.4487 1.4649 1.4074 1.3666 1.263 12.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.08 3.09 3.51 2.92 3.05 4.05 4.86 -
P/RPS 0.42 0.39 0.46 0.39 0.28 0.33 0.40 3.29%
P/EPS 6.55 7.95 10.60 7.82 3.36 4.11 5.02 19.34%
EY 15.26 12.57 9.43 12.79 29.73 24.32 19.90 -16.18%
DY 8.93 7.55 5.70 6.85 9.84 5.76 4.12 67.24%
P/NAPS 0.73 0.76 0.78 0.64 0.68 0.93 1.19 -27.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 21/08/09 18/05/09 26/02/09 19/11/08 19/08/08 -
Price 3.03 3.05 3.24 3.15 2.74 2.76 4.28 -
P/RPS 0.41 0.39 0.42 0.42 0.25 0.23 0.35 11.09%
P/EPS 6.45 7.85 9.78 8.43 3.02 2.80 4.43 28.37%
EY 15.51 12.74 10.22 11.86 33.10 35.68 22.60 -22.14%
DY 9.08 7.65 6.17 6.35 10.95 8.45 4.67 55.59%
P/NAPS 0.72 0.75 0.72 0.69 0.61 0.63 1.05 -22.18%

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