[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 76.17%
YoY- -40.98%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,492,000 2,978,100 1,553,100 5,392,000 3,910,900 2,491,800 1,215,600 138.82%
PBT 474,200 320,500 134,600 501,600 293,600 168,100 86,100 211.54%
Tax -84,000 -54,900 -30,400 -83,200 -54,500 -37,500 -18,300 175.94%
NP 390,200 265,600 104,200 418,400 239,100 130,600 67,800 220.80%
-
NP to SH 328,600 236,700 90,200 341,600 193,900 107,800 60,800 207.65%
-
Tax Rate 17.71% 17.13% 22.59% 16.59% 18.56% 22.31% 21.25% -
Total Cost 4,101,800 2,712,500 1,448,900 4,973,600 3,671,800 2,361,200 1,147,800 133.56%
-
Net Worth 4,059,670 4,036,455 3,950,297 3,053,423 2,715,174 2,936,514 2,969,272 23.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 251,979 139,508 46,256 199,926 116,459 65,111 32,557 290.78%
Div Payout % 76.68% 58.94% 51.28% 58.53% 60.06% 60.40% 53.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,059,670 4,036,455 3,950,297 3,053,423 2,715,174 2,936,514 2,969,272 23.16%
NOSH 933,257 930,058 925,128 727,005 665,483 651,111 651,156 27.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.69% 8.92% 6.71% 7.76% 6.11% 5.24% 5.58% -
ROE 8.09% 5.86% 2.28% 11.19% 7.14% 3.67% 2.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 481.32 320.21 167.88 741.67 587.68 382.70 186.68 87.92%
EPS 35.21 25.45 9.75 46.99 29.14 16.55 9.34 142.02%
DPS 27.00 15.00 5.00 27.50 17.50 10.00 5.00 207.48%
NAPS 4.35 4.34 4.27 4.20 4.08 4.51 4.56 -3.09%
Adjusted Per Share Value based on latest NOSH - 911,716
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 221.61 146.92 76.62 266.01 192.94 122.93 59.97 138.83%
EPS 16.21 11.68 4.45 16.85 9.57 5.32 3.00 207.60%
DPS 12.43 6.88 2.28 9.86 5.75 3.21 1.61 290.14%
NAPS 2.0028 1.9913 1.9488 1.5064 1.3395 1.4487 1.4649 23.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.38 3.52 3.13 3.08 3.09 3.51 2.92 -
P/RPS 0.91 1.10 1.86 0.42 0.53 0.92 1.56 -30.16%
P/EPS 12.44 13.83 32.10 6.55 10.61 21.20 31.27 -45.87%
EY 8.04 7.23 3.12 15.26 9.43 4.72 3.20 84.71%
DY 6.16 4.26 1.60 8.93 5.66 2.85 1.71 134.81%
P/NAPS 1.01 0.81 0.73 0.73 0.76 0.78 0.64 35.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 23/08/10 31/05/10 25/02/10 23/11/09 21/08/09 18/05/09 -
Price 4.68 3.88 3.15 3.03 3.05 3.24 3.15 -
P/RPS 0.97 1.21 1.88 0.41 0.52 0.85 1.69 -30.91%
P/EPS 13.29 15.25 32.31 6.45 10.47 19.57 33.74 -46.23%
EY 7.52 6.56 3.10 15.51 9.55 5.11 2.96 86.08%
DY 5.77 3.87 1.59 9.08 5.74 3.09 1.59 135.96%
P/NAPS 1.08 0.89 0.74 0.72 0.75 0.72 0.69 34.77%

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