[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 75.27%
YoY- 62.99%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 930,644 570,541 299,306 1,081,496 771,358 473,604 225,975 156.26%
PBT 206,816 131,702 77,878 207,933 140,357 81,085 45,555 173.42%
Tax -115,308 -74,487 -40,539 -95,421 -76,162 -52,255 -27,548 159.04%
NP 91,508 57,215 37,339 112,512 64,195 28,830 18,007 194.70%
-
NP to SH 91,508 57,215 37,339 112,512 64,195 28,830 18,007 194.70%
-
Tax Rate 55.75% 56.56% 52.05% 45.89% 54.26% 64.44% 60.47% -
Total Cost 839,136 513,326 261,967 968,984 707,163 444,774 207,968 152.80%
-
Net Worth 1,761,711 1,704,276 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 18.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 56,105 27,666 - 16,202 10,230 10,224 - -
Div Payout % 61.31% 48.36% - 14.40% 15.94% 35.46% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,761,711 1,704,276 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 18.54%
NOSH 561,054 553,336 551,536 432,073 272,807 272,644 272,805 61.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.83% 10.03% 12.48% 10.40% 8.32% 6.09% 7.97% -
ROE 5.19% 3.36% 2.13% 8.16% 4.71% 2.11% 1.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 165.87 103.11 54.27 250.30 282.75 173.71 82.83 58.67%
EPS 16.31 10.34 6.77 26.04 15.68 7.04 4.40 138.94%
DPS 10.00 5.00 0.00 3.75 3.75 3.75 0.00 -
NAPS 3.14 3.08 3.18 3.19 5.00 5.00 5.00 -26.60%
Adjusted Per Share Value based on latest NOSH - 432,080
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.91 28.15 14.77 53.35 38.05 23.36 11.15 156.23%
EPS 4.51 2.82 1.84 5.55 3.17 1.42 0.89 194.15%
DPS 2.77 1.36 0.00 0.80 0.50 0.50 0.00 -
NAPS 0.8691 0.8408 0.8653 0.68 0.6729 0.6725 0.6729 18.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.53 1.38 1.68 1.18 1.53 1.71 1.40 -
P/RPS 0.92 1.34 3.10 0.47 0.54 0.98 1.69 -33.25%
P/EPS 9.38 13.35 24.82 4.53 6.50 16.17 21.21 -41.86%
EY 10.66 7.49 4.03 22.07 15.38 6.18 4.71 72.12%
DY 6.54 3.62 0.00 3.18 2.45 2.19 0.00 -
P/NAPS 0.49 0.45 0.53 0.37 0.31 0.34 0.28 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 18/08/04 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 -
Price 1.52 1.35 1.49 1.49 1.25 1.68 1.52 -
P/RPS 0.92 1.31 2.75 0.60 0.44 0.97 1.84 -36.92%
P/EPS 9.32 13.06 22.01 5.72 5.31 15.89 23.03 -45.19%
EY 10.73 7.66 4.54 17.48 18.82 6.29 4.34 82.53%
DY 6.58 3.70 0.00 2.52 3.00 2.23 0.00 -
P/NAPS 0.48 0.44 0.47 0.47 0.25 0.34 0.30 36.68%

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