[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.22%
YoY- -36.68%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,531,100 10,211,100 7,367,000 4,854,900 2,328,000 8,555,800 6,001,500 -43.73%
PBT 174,900 619,200 435,000 302,300 222,900 831,000 585,900 -55.30%
Tax -40,800 -101,500 -88,400 -57,600 -34,200 -99,100 -84,100 -38.23%
NP 134,100 517,700 346,600 244,700 188,700 731,900 501,800 -58.47%
-
NP to SH 99,900 416,700 266,200 188,300 144,600 610,600 418,300 -61.47%
-
Tax Rate 23.33% 16.39% 20.32% 19.05% 15.34% 11.93% 14.35% -
Total Cost 2,397,000 9,693,400 7,020,400 4,610,200 2,139,300 7,823,900 5,499,700 -42.48%
-
Net Worth 4,684,751 4,654,132 4,612,478 4,549,808 4,582,102 4,891,832 4,353,178 5.01%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 77,562 336,131 258,547 155,107 77,575 403,343 282,063 -57.68%
Div Payout % 77.64% 80.67% 97.13% 82.37% 53.65% 66.06% 67.43% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,684,751 4,654,132 4,612,478 4,549,808 4,582,102 4,891,832 4,353,178 5.01%
NOSH 1,034,161 1,034,251 1,034,188 1,034,047 1,034,334 1,034,214 940,211 6.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.30% 5.07% 4.70% 5.04% 8.11% 8.55% 8.36% -
ROE 2.13% 8.95% 5.77% 4.14% 3.16% 12.48% 9.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 244.75 987.29 712.35 469.50 225.07 827.28 638.31 -47.19%
EPS 9.66 40.29 25.74 18.21 13.98 59.04 44.49 -63.84%
DPS 7.50 32.50 25.00 15.00 7.50 39.00 30.00 -60.28%
NAPS 4.53 4.50 4.46 4.40 4.43 4.73 4.63 -1.44%
Adjusted Per Share Value based on latest NOSH - 1,033,096
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.87 503.75 363.44 239.51 114.85 422.09 296.08 -43.73%
EPS 4.93 20.56 13.13 9.29 7.13 30.12 20.64 -61.46%
DPS 3.83 16.58 12.76 7.65 3.83 19.90 13.92 -57.66%
NAPS 2.3112 2.2961 2.2755 2.2446 2.2605 2.4133 2.1476 5.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.13 5.20 5.20 5.32 5.43 5.25 4.49 -
P/RPS 2.10 0.53 0.73 1.13 2.41 0.63 0.70 107.86%
P/EPS 53.11 12.91 20.20 29.21 38.84 8.89 10.09 202.28%
EY 1.88 7.75 4.95 3.42 2.57 11.25 9.91 -66.95%
DY 1.46 6.25 4.81 2.82 1.38 7.43 6.68 -63.68%
P/NAPS 1.13 1.16 1.17 1.21 1.23 1.11 0.97 10.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 20/11/12 22/08/12 28/05/12 27/02/12 21/11/11 -
Price 5.39 4.70 4.99 5.43 5.08 5.41 4.85 -
P/RPS 2.20 0.48 0.70 1.16 2.26 0.65 0.76 102.98%
P/EPS 55.80 11.67 19.39 29.82 36.34 9.16 10.90 196.73%
EY 1.79 8.57 5.16 3.35 2.75 10.91 9.17 -66.31%
DY 1.39 6.91 5.01 2.76 1.48 7.21 6.19 -63.02%
P/NAPS 1.19 1.04 1.12 1.23 1.15 1.14 1.05 8.69%

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