[BSTEAD] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.99%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,017,308 908,760 1,924,170 936,000 586,768 312,893 1,267,743 36.41%
PBT 92,923 21,316 271,193 152,394 99,791 62,815 246,754 -47.94%
Tax -31,775 -10,098 -40,746 -31,038 -18,996 -16,258 -127,594 -60.51%
NP 61,148 11,218 230,447 121,356 80,795 46,557 119,160 -35.98%
-
NP to SH 27,201 3,736 190,503 97,505 67,251 38,298 119,160 -62.74%
-
Tax Rate 34.19% 47.37% 15.02% 20.37% 19.04% 25.88% 51.71% -
Total Cost 1,956,160 897,542 1,693,723 814,644 505,973 266,336 1,148,583 42.75%
-
Net Worth 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 1,770,604 -0.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 29,695 - 93,814 58,351 29,087 - 91,092 -52.73%
Div Payout % 109.17% - 49.25% 59.84% 43.25% - 76.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 1,770,604 -0.02%
NOSH 593,908 593,015 586,343 583,512 581,756 580,272 569,326 2.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.03% 1.23% 11.98% 12.97% 13.77% 14.88% 9.40% -
ROE 1.54% 0.21% 11.16% 6.26% 3.73% 2.15% 6.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 339.67 153.24 328.16 160.41 100.86 53.92 222.67 32.61%
EPS 4.58 0.63 32.49 16.71 11.56 6.60 20.93 -63.78%
DPS 5.00 0.00 16.00 10.00 5.00 0.00 16.00 -54.04%
NAPS 2.98 2.95 2.91 2.67 3.10 3.07 3.11 -2.81%
Adjusted Per Share Value based on latest NOSH - 586,317
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 99.52 44.83 94.93 46.18 28.95 15.44 62.54 36.41%
EPS 1.34 0.18 9.40 4.81 3.32 1.89 5.88 -62.79%
DPS 1.46 0.00 4.63 2.88 1.44 0.00 4.49 -52.81%
NAPS 0.8731 0.863 0.8418 0.7686 0.8897 0.8789 0.8735 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.77 1.58 1.67 1.61 1.62 1.51 -
P/RPS 0.47 1.16 0.48 1.04 1.60 3.00 0.68 -21.87%
P/EPS 34.93 280.95 4.86 9.99 13.93 24.55 7.21 187.14%
EY 2.86 0.36 20.56 10.01 7.18 4.07 13.86 -65.18%
DY 3.13 0.00 10.13 5.99 3.11 0.00 10.60 -55.75%
P/NAPS 0.54 0.60 0.54 0.63 0.52 0.53 0.49 6.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 15/03/06 29/11/05 22/08/05 16/05/05 25/02/05 -
Price 1.69 1.72 1.75 1.65 1.69 1.60 1.57 -
P/RPS 0.50 1.12 0.53 1.03 1.68 2.97 0.71 -20.89%
P/EPS 36.90 273.02 5.39 9.87 14.62 24.24 7.50 190.11%
EY 2.71 0.37 18.57 10.13 6.84 4.13 13.33 -65.52%
DY 2.96 0.00 9.14 6.06 2.96 0.00 10.19 -56.23%
P/NAPS 0.57 0.58 0.60 0.62 0.55 0.52 0.50 9.15%

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