[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
04-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 60.1%
YoY- 11.21%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 299,306 1,081,496 771,358 473,604 225,975 983,214 696,356 -43.01%
PBT 77,878 207,933 140,357 81,085 45,555 152,166 93,018 -11.15%
Tax -40,539 -95,421 -76,162 -52,255 -27,548 -83,136 -78,083 -35.37%
NP 37,339 112,512 64,195 28,830 18,007 69,030 14,935 84.10%
-
NP to SH 37,339 112,512 64,195 28,830 18,007 69,030 14,935 84.10%
-
Tax Rate 52.05% 45.89% 54.26% 64.44% 60.47% 54.64% 83.94% -
Total Cost 261,967 968,984 707,163 444,774 207,968 914,184 681,421 -47.09%
-
Net Worth 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 1,365,917 18.11%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 16,202 10,230 10,224 - 23,862 10,223 -
Div Payout % - 14.40% 15.94% 35.46% - 34.57% 68.46% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 1,365,917 18.11%
NOSH 551,536 432,073 272,807 272,644 272,805 272,717 272,638 59.88%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.48% 10.40% 8.32% 6.09% 7.97% 7.02% 2.14% -
ROE 2.13% 8.16% 4.71% 2.11% 1.32% 7.23% 1.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.27 250.30 282.75 173.71 82.83 360.53 255.41 -64.35%
EPS 6.77 26.04 15.68 7.04 4.40 16.87 5.61 13.33%
DPS 0.00 3.75 3.75 3.75 0.00 8.75 3.75 -
NAPS 3.18 3.19 5.00 5.00 5.00 3.50 5.01 -26.12%
Adjusted Per Share Value based on latest NOSH - 272,207
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.77 53.35 38.05 23.36 11.15 48.51 34.35 -43.00%
EPS 1.84 5.55 3.17 1.42 0.89 3.41 0.74 83.43%
DPS 0.00 0.80 0.50 0.50 0.00 1.18 0.50 -
NAPS 0.8653 0.68 0.6729 0.6725 0.6729 0.4709 0.6739 18.11%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.68 1.18 1.53 1.71 1.40 1.47 1.79 -
P/RPS 3.10 0.47 0.54 0.98 1.69 0.41 0.70 169.43%
P/EPS 24.82 4.53 6.50 16.17 21.21 5.81 32.68 -16.74%
EY 4.03 22.07 15.38 6.18 4.71 17.22 3.06 20.12%
DY 0.00 3.18 2.45 2.19 0.00 5.95 2.09 -
P/NAPS 0.53 0.37 0.31 0.34 0.28 0.42 0.36 29.38%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 -
Price 1.49 1.49 1.25 1.68 1.52 1.34 1.60 -
P/RPS 2.75 0.60 0.44 0.97 1.84 0.37 0.63 166.85%
P/EPS 22.01 5.72 5.31 15.89 23.03 5.29 29.21 -17.18%
EY 4.54 17.48 18.82 6.29 4.34 18.89 3.42 20.76%
DY 0.00 2.52 3.00 2.23 0.00 6.53 2.34 -
P/NAPS 0.47 0.47 0.25 0.34 0.30 0.38 0.32 29.18%

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