[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 362.2%
YoY- 161.87%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 771,358 473,604 225,975 983,214 696,356 449,613 226,549 126.15%
PBT 140,357 81,085 45,555 152,166 93,018 73,674 39,888 131.16%
Tax -76,162 -52,255 -27,548 -83,136 -78,083 -47,749 -26,027 104.45%
NP 64,195 28,830 18,007 69,030 14,935 25,925 13,861 177.58%
-
NP to SH 64,195 28,830 18,007 69,030 14,935 25,925 13,861 177.58%
-
Tax Rate 54.26% 64.44% 60.47% 54.64% 83.94% 64.81% 65.25% -
Total Cost 707,163 444,774 207,968 914,184 681,421 423,688 212,688 122.60%
-
Net Worth 1,364,039 1,363,222 1,364,028 954,509 1,365,917 1,383,576 1,372,457 -0.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,230 10,224 - 23,862 10,223 10,233 - -
Div Payout % 15.94% 35.46% - 34.57% 68.46% 39.47% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,364,039 1,363,222 1,364,028 954,509 1,365,917 1,383,576 1,372,457 -0.40%
NOSH 272,807 272,644 272,805 272,717 272,638 272,894 272,854 -0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.32% 6.09% 7.97% 7.02% 2.14% 5.77% 6.12% -
ROE 4.71% 2.11% 1.32% 7.23% 1.09% 1.87% 1.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 282.75 173.71 82.83 360.53 255.41 164.76 83.03 126.18%
EPS 15.68 7.04 4.40 16.87 5.61 9.50 5.08 111.84%
DPS 3.75 3.75 0.00 8.75 3.75 3.75 0.00 -
NAPS 5.00 5.00 5.00 3.50 5.01 5.07 5.03 -0.39%
Adjusted Per Share Value based on latest NOSH - 272,750
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.05 23.36 11.15 48.51 34.35 22.18 11.18 126.09%
EPS 3.17 1.42 0.89 3.41 0.74 1.28 0.68 178.80%
DPS 0.50 0.50 0.00 1.18 0.50 0.50 0.00 -
NAPS 0.6729 0.6725 0.6729 0.4709 0.6739 0.6826 0.6771 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.53 1.71 1.40 1.47 1.79 1.92 1.62 -
P/RPS 0.54 0.98 1.69 0.41 0.70 1.17 1.95 -57.48%
P/EPS 6.50 16.17 21.21 5.81 32.68 20.21 31.89 -65.33%
EY 15.38 6.18 4.71 17.22 3.06 4.95 3.14 188.13%
DY 2.45 2.19 0.00 5.95 2.09 1.95 0.00 -
P/NAPS 0.31 0.34 0.28 0.42 0.36 0.38 0.32 -2.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 20/08/02 24/06/02 -
Price 1.25 1.68 1.52 1.34 1.60 1.89 1.92 -
P/RPS 0.44 0.97 1.84 0.37 0.63 1.15 2.31 -66.86%
P/EPS 5.31 15.89 23.03 5.29 29.21 19.89 37.80 -72.94%
EY 18.82 6.29 4.34 18.89 3.42 5.03 2.65 269.03%
DY 3.00 2.23 0.00 6.53 2.34 1.98 0.00 -
P/NAPS 0.25 0.34 0.30 0.38 0.32 0.37 0.38 -24.33%

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