[BSTEAD] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 53.91%
YoY- 56.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,491,800 1,215,600 7,029,818 5,801,949 3,850,717 1,843,884 5,751,919 -42.77%
PBT 168,100 86,100 678,902 658,491 449,795 233,537 828,814 -65.51%
Tax -37,500 -18,300 -11,228 -96,318 -67,943 -35,878 -174,278 -64.12%
NP 130,600 67,800 667,674 562,173 381,852 197,659 654,536 -65.88%
-
NP to SH 107,800 60,800 578,786 468,199 304,203 152,312 477,736 -62.96%
-
Tax Rate 22.31% 21.25% 1.65% 14.63% 15.11% 15.36% 21.03% -
Total Cost 2,361,200 1,147,800 6,362,144 5,239,776 3,468,865 1,646,225 5,097,383 -40.16%
-
Net Worth 2,936,514 2,969,272 2,852,765 2,770,145 2,560,186 2,516,513 2,266,586 18.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 65,111 32,557 191,460 110,932 62,903 31,456 181,326 -49.51%
Div Payout % 60.40% 53.55% 33.08% 23.69% 20.68% 20.65% 37.96% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,936,514 2,969,272 2,852,765 2,770,145 2,560,186 2,516,513 2,266,586 18.86%
NOSH 651,111 651,156 638,202 633,900 629,038 629,128 604,423 5.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.24% 5.58% 9.50% 9.69% 9.92% 10.72% 11.38% -
ROE 3.67% 2.05% 20.29% 16.90% 11.88% 6.05% 21.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 382.70 186.68 1,101.50 915.28 612.16 293.09 951.64 -45.54%
EPS 16.55 9.34 90.69 73.86 48.36 24.21 79.04 -64.77%
DPS 10.00 5.00 30.00 17.50 10.00 5.00 30.00 -51.95%
NAPS 4.51 4.56 4.47 4.37 4.07 4.00 3.75 13.10%
Adjusted Per Share Value based on latest NOSH - 643,626
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 122.93 59.97 346.81 286.23 189.97 90.97 283.77 -42.77%
EPS 5.32 3.00 28.55 23.10 15.01 7.51 23.57 -62.96%
DPS 3.21 1.61 9.45 5.47 3.10 1.55 8.95 -49.55%
NAPS 1.4487 1.4649 1.4074 1.3666 1.263 1.2415 1.1182 18.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.51 2.92 3.05 4.05 4.86 4.44 5.75 -
P/RPS 0.92 1.56 0.28 0.44 0.79 1.51 0.60 33.00%
P/EPS 21.20 31.27 3.36 5.48 10.05 18.34 7.27 104.24%
EY 4.72 3.20 29.73 18.24 9.95 5.45 13.75 -51.00%
DY 2.85 1.71 9.84 4.32 2.06 1.13 5.22 -33.22%
P/NAPS 0.78 0.64 0.68 0.93 1.19 1.11 1.53 -36.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 18/05/09 26/02/09 19/11/08 19/08/08 20/05/08 29/02/08 -
Price 3.24 3.15 2.74 2.76 4.28 4.72 4.44 -
P/RPS 0.85 1.69 0.25 0.30 0.70 1.61 0.47 48.49%
P/EPS 19.57 33.74 3.02 3.74 8.85 19.50 5.62 129.91%
EY 5.11 2.96 33.10 26.76 11.30 5.13 17.80 -56.51%
DY 3.09 1.59 10.95 6.34 2.34 1.06 6.76 -40.68%
P/NAPS 0.72 0.69 0.61 0.63 1.05 1.18 1.18 -28.08%

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