[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 53.23%
YoY- 98.46%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 312,893 1,267,743 930,644 570,541 299,306 1,081,496 771,358 -45.17%
PBT 62,815 246,754 206,816 131,702 77,878 207,933 140,357 -41.46%
Tax -16,258 -127,594 -115,308 -74,487 -40,539 -95,421 -76,162 -64.24%
NP 46,557 119,160 91,508 57,215 37,339 112,512 64,195 -19.26%
-
NP to SH 38,298 119,160 91,508 57,215 37,339 112,512 64,195 -29.10%
-
Tax Rate 25.88% 51.71% 55.75% 56.56% 52.05% 45.89% 54.26% -
Total Cost 266,336 1,148,583 839,136 513,326 261,967 968,984 707,163 -47.81%
-
Net Worth 1,781,437 1,770,604 1,761,711 1,704,276 1,753,885 1,378,315 1,364,039 19.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 91,092 56,105 27,666 - 16,202 10,230 -
Div Payout % - 76.45% 61.31% 48.36% - 14.40% 15.94% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,781,437 1,770,604 1,761,711 1,704,276 1,753,885 1,378,315 1,364,039 19.46%
NOSH 580,272 569,326 561,054 553,336 551,536 432,073 272,807 65.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.88% 9.40% 9.83% 10.03% 12.48% 10.40% 8.32% -
ROE 2.15% 6.73% 5.19% 3.36% 2.13% 8.16% 4.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.92 222.67 165.87 103.11 54.27 250.30 282.75 -66.83%
EPS 6.60 20.93 16.31 10.34 6.77 26.04 15.68 -43.80%
DPS 0.00 16.00 10.00 5.00 0.00 3.75 3.75 -
NAPS 3.07 3.11 3.14 3.08 3.18 3.19 5.00 -27.73%
Adjusted Per Share Value based on latest NOSH - 564,659
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.44 62.54 45.91 28.15 14.77 53.35 38.05 -45.15%
EPS 1.89 5.88 4.51 2.82 1.84 5.55 3.17 -29.13%
DPS 0.00 4.49 2.77 1.36 0.00 0.80 0.50 -
NAPS 0.8789 0.8735 0.8691 0.8408 0.8653 0.68 0.6729 19.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.62 1.51 1.53 1.38 1.68 1.18 1.53 -
P/RPS 3.00 0.68 0.92 1.34 3.10 0.47 0.54 213.35%
P/EPS 24.55 7.21 9.38 13.35 24.82 4.53 6.50 142.33%
EY 4.07 13.86 10.66 7.49 4.03 22.07 15.38 -58.74%
DY 0.00 10.60 6.54 3.62 0.00 3.18 2.45 -
P/NAPS 0.53 0.49 0.49 0.45 0.53 0.37 0.31 42.93%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 25/02/05 29/11/04 18/08/04 18/05/04 27/02/04 03/12/03 -
Price 1.60 1.57 1.52 1.35 1.49 1.49 1.25 -
P/RPS 2.97 0.71 0.92 1.31 2.75 0.60 0.44 256.75%
P/EPS 24.24 7.50 9.32 13.06 22.01 5.72 5.31 174.93%
EY 4.13 13.33 10.73 7.66 4.54 17.48 18.82 -63.58%
DY 0.00 10.19 6.58 3.70 0.00 2.52 3.00 -
P/NAPS 0.52 0.50 0.48 0.44 0.47 0.47 0.25 62.87%

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