[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 60.01%
YoY- 127.29%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 5,801,949 3,850,717 1,843,884 5,751,919 3,563,108 2,067,542 966,733 229.17%
PBT 658,491 449,795 233,537 828,814 502,497 213,988 98,219 254.32%
Tax -96,318 -67,943 -35,878 -174,278 -114,694 -35,779 -21,603 170.15%
NP 562,173 381,852 197,659 654,536 387,803 178,209 76,616 276.23%
-
NP to SH 468,199 304,203 152,312 477,736 298,566 152,827 63,383 277.91%
-
Tax Rate 14.63% 15.11% 15.36% 21.03% 22.82% 16.72% 21.99% -
Total Cost 5,239,776 3,468,865 1,646,225 5,097,383 3,175,305 1,889,333 890,117 224.96%
-
Net Worth 2,770,145 2,560,186 2,516,513 2,266,586 1,794,827 2,034,501 1,981,092 24.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 110,932 62,903 31,456 181,326 71,793 29,919 - -
Div Payout % 23.69% 20.68% 20.65% 37.96% 24.05% 19.58% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,770,145 2,560,186 2,516,513 2,266,586 1,794,827 2,034,501 1,981,092 24.96%
NOSH 633,900 629,038 629,128 604,423 598,275 598,382 598,517 3.89%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.69% 9.92% 10.72% 11.38% 10.88% 8.62% 7.93% -
ROE 16.90% 11.88% 6.05% 21.08% 16.63% 7.51% 3.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 915.28 612.16 293.09 951.64 595.56 345.52 161.52 216.84%
EPS 73.86 48.36 24.21 79.04 49.90 25.54 10.59 263.75%
DPS 17.50 10.00 5.00 30.00 12.00 5.00 0.00 -
NAPS 4.37 4.07 4.00 3.75 3.00 3.40 3.31 20.28%
Adjusted Per Share Value based on latest NOSH - 618,680
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 286.23 189.97 90.97 283.77 175.78 102.00 47.69 229.18%
EPS 23.10 15.01 7.51 23.57 14.73 7.54 3.13 277.68%
DPS 5.47 3.10 1.55 8.95 3.54 1.48 0.00 -
NAPS 1.3666 1.263 1.2415 1.1182 0.8855 1.0037 0.9774 24.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.05 4.86 4.44 5.75 4.38 2.69 2.03 -
P/RPS 0.44 0.79 1.51 0.60 0.74 0.78 1.26 -50.31%
P/EPS 5.48 10.05 18.34 7.27 8.78 10.53 19.17 -56.50%
EY 18.24 9.95 5.45 13.75 11.39 9.49 5.22 129.74%
DY 4.32 2.06 1.13 5.22 2.74 1.86 0.00 -
P/NAPS 0.93 1.19 1.11 1.53 1.46 0.79 0.61 32.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 29/08/07 15/05/07 -
Price 2.76 4.28 4.72 4.44 5.26 4.35 2.11 -
P/RPS 0.30 0.70 1.61 0.47 0.88 1.26 1.31 -62.46%
P/EPS 3.74 8.85 19.50 5.62 10.54 17.03 19.92 -67.11%
EY 26.76 11.30 5.13 17.80 9.49 5.87 5.02 204.22%
DY 6.34 2.34 1.06 6.76 2.28 1.15 0.00 -
P/NAPS 0.63 1.05 1.18 1.18 1.75 1.28 0.64 -1.04%

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