[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -67.86%
YoY- 2.57%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,924,170 936,000 586,768 312,893 1,267,743 930,644 570,541 124.39%
PBT 271,193 152,394 99,791 62,815 246,754 206,816 131,702 61.64%
Tax -40,746 -31,038 -18,996 -16,258 -127,594 -115,308 -74,487 -33.04%
NP 230,447 121,356 80,795 46,557 119,160 91,508 57,215 152.50%
-
NP to SH 190,503 97,505 67,251 38,298 119,160 91,508 57,215 122.48%
-
Tax Rate 15.02% 20.37% 19.04% 25.88% 51.71% 55.75% 56.56% -
Total Cost 1,693,723 814,644 505,973 266,336 1,148,583 839,136 513,326 121.15%
-
Net Worth 1,706,259 1,557,979 1,803,443 1,781,437 1,770,604 1,761,711 1,704,276 0.07%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 93,814 58,351 29,087 - 91,092 56,105 27,666 125.20%
Div Payout % 49.25% 59.84% 43.25% - 76.45% 61.31% 48.36% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,706,259 1,557,979 1,803,443 1,781,437 1,770,604 1,761,711 1,704,276 0.07%
NOSH 586,343 583,512 581,756 580,272 569,326 561,054 553,336 3.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.98% 12.97% 13.77% 14.88% 9.40% 9.83% 10.03% -
ROE 11.16% 6.26% 3.73% 2.15% 6.73% 5.19% 3.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 328.16 160.41 100.86 53.92 222.67 165.87 103.11 115.91%
EPS 32.49 16.71 11.56 6.60 20.93 16.31 10.34 114.08%
DPS 16.00 10.00 5.00 0.00 16.00 10.00 5.00 116.69%
NAPS 2.91 2.67 3.10 3.07 3.11 3.14 3.08 -3.70%
Adjusted Per Share Value based on latest NOSH - 580,272
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.93 46.18 28.95 15.44 62.54 45.91 28.15 124.38%
EPS 9.40 4.81 3.32 1.89 5.88 4.51 2.82 122.65%
DPS 4.63 2.88 1.44 0.00 4.49 2.77 1.36 125.80%
NAPS 0.8418 0.7686 0.8897 0.8789 0.8735 0.8691 0.8408 0.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.58 1.67 1.61 1.62 1.51 1.53 1.38 -
P/RPS 0.48 1.04 1.60 3.00 0.68 0.92 1.34 -49.46%
P/EPS 4.86 9.99 13.93 24.55 7.21 9.38 13.35 -48.92%
EY 20.56 10.01 7.18 4.07 13.86 10.66 7.49 95.68%
DY 10.13 5.99 3.11 0.00 10.60 6.54 3.62 98.20%
P/NAPS 0.54 0.63 0.52 0.53 0.49 0.49 0.45 12.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/03/06 29/11/05 22/08/05 16/05/05 25/02/05 29/11/04 18/08/04 -
Price 1.75 1.65 1.69 1.60 1.57 1.52 1.35 -
P/RPS 0.53 1.03 1.68 2.97 0.71 0.92 1.31 -45.20%
P/EPS 5.39 9.87 14.62 24.24 7.50 9.32 13.06 -44.47%
EY 18.57 10.13 6.84 4.13 13.33 10.73 7.66 80.17%
DY 9.14 6.06 2.96 0.00 10.19 6.58 3.70 82.43%
P/NAPS 0.60 0.62 0.55 0.52 0.50 0.48 0.44 22.90%

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