[BSTEAD] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
03-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 122.67%
YoY- 329.83%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 570,541 299,306 1,081,496 771,358 473,604 225,975 983,214 -30.45%
PBT 131,702 77,878 207,933 140,357 81,085 45,555 152,166 -9.18%
Tax -74,487 -40,539 -95,421 -76,162 -52,255 -27,548 -83,136 -7.06%
NP 57,215 37,339 112,512 64,195 28,830 18,007 69,030 -11.77%
-
NP to SH 57,215 37,339 112,512 64,195 28,830 18,007 69,030 -11.77%
-
Tax Rate 56.56% 52.05% 45.89% 54.26% 64.44% 60.47% 54.64% -
Total Cost 513,326 261,967 968,984 707,163 444,774 207,968 914,184 -31.96%
-
Net Worth 1,704,276 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 47.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 27,666 - 16,202 10,230 10,224 - 23,862 10.37%
Div Payout % 48.36% - 14.40% 15.94% 35.46% - 34.57% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,704,276 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 47.22%
NOSH 553,336 551,536 432,073 272,807 272,644 272,805 272,717 60.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.03% 12.48% 10.40% 8.32% 6.09% 7.97% 7.02% -
ROE 3.36% 2.13% 8.16% 4.71% 2.11% 1.32% 7.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 103.11 54.27 250.30 282.75 173.71 82.83 360.53 -56.62%
EPS 10.34 6.77 26.04 15.68 7.04 4.40 16.87 -27.86%
DPS 5.00 0.00 3.75 3.75 3.75 0.00 8.75 -31.16%
NAPS 3.08 3.18 3.19 5.00 5.00 5.00 3.50 -8.17%
Adjusted Per Share Value based on latest NOSH - 272,896
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.15 14.77 53.35 38.05 23.36 11.15 48.51 -30.45%
EPS 2.82 1.84 5.55 3.17 1.42 0.89 3.41 -11.90%
DPS 1.36 0.00 0.80 0.50 0.50 0.00 1.18 9.93%
NAPS 0.8408 0.8653 0.68 0.6729 0.6725 0.6729 0.4709 47.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.38 1.68 1.18 1.53 1.71 1.40 1.47 -
P/RPS 1.34 3.10 0.47 0.54 0.98 1.69 0.41 120.39%
P/EPS 13.35 24.82 4.53 6.50 16.17 21.21 5.81 74.21%
EY 7.49 4.03 22.07 15.38 6.18 4.71 17.22 -42.62%
DY 3.62 0.00 3.18 2.45 2.19 0.00 5.95 -28.22%
P/NAPS 0.45 0.53 0.37 0.31 0.34 0.28 0.42 4.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 -
Price 1.35 1.49 1.49 1.25 1.68 1.52 1.34 -
P/RPS 1.31 2.75 0.60 0.44 0.97 1.84 0.37 132.47%
P/EPS 13.06 22.01 5.72 5.31 15.89 23.03 5.29 82.76%
EY 7.66 4.54 17.48 18.82 6.29 4.34 18.89 -45.24%
DY 3.70 0.00 2.52 3.00 2.23 0.00 6.53 -31.54%
P/NAPS 0.44 0.47 0.47 0.25 0.34 0.30 0.38 10.27%

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