[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -98.04%
YoY- -90.24%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,114,326 3,155,041 2,017,308 908,760 1,924,170 936,000 586,768 265.04%
PBT 386,431 121,887 92,923 21,316 271,193 152,394 99,791 145.98%
Tax -35,033 -40,933 -31,775 -10,098 -40,746 -31,038 -18,996 50.21%
NP 351,398 80,954 61,148 11,218 230,447 121,356 80,795 165.73%
-
NP to SH 210,184 43,752 27,201 3,736 190,503 97,505 67,251 113.32%
-
Tax Rate 9.07% 33.58% 34.19% 47.37% 15.02% 20.37% 19.04% -
Total Cost 3,762,928 3,074,087 1,956,160 897,542 1,693,723 814,644 505,973 279.61%
-
Net Worth 1,922,159 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 4.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 110,434 59,607 29,695 - 93,814 58,351 29,087 142.78%
Div Payout % 52.54% 136.24% 109.17% - 49.25% 59.84% 43.25% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,922,159 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 4.32%
NOSH 596,944 596,076 593,908 593,015 586,343 583,512 581,756 1.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.54% 2.57% 3.03% 1.23% 11.98% 12.97% 13.77% -
ROE 10.93% 2.47% 1.54% 0.21% 11.16% 6.26% 3.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 689.23 529.30 339.67 153.24 328.16 160.41 100.86 258.84%
EPS 35.21 7.34 4.58 0.63 32.49 16.71 11.56 109.69%
DPS 18.50 10.00 5.00 0.00 16.00 10.00 5.00 138.65%
NAPS 3.22 2.97 2.98 2.95 2.91 2.67 3.10 2.55%
Adjusted Per Share Value based on latest NOSH - 593,015
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 202.98 155.65 99.52 44.83 94.93 46.18 28.95 265.03%
EPS 10.37 2.16 1.34 0.18 9.40 4.81 3.32 113.23%
DPS 5.45 2.94 1.46 0.00 4.63 2.88 1.44 142.27%
NAPS 0.9483 0.8734 0.8731 0.863 0.8418 0.7686 0.8897 4.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.72 1.68 1.60 1.77 1.58 1.67 1.61 -
P/RPS 0.25 0.32 0.47 1.16 0.48 1.04 1.60 -70.89%
P/EPS 4.88 22.89 34.93 280.95 4.86 9.99 13.93 -50.20%
EY 20.47 4.37 2.86 0.36 20.56 10.01 7.18 100.67%
DY 10.76 5.95 3.13 0.00 10.13 5.99 3.11 128.23%
P/NAPS 0.53 0.57 0.54 0.60 0.54 0.63 0.52 1.27%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 25/08/06 25/05/06 15/03/06 29/11/05 22/08/05 -
Price 1.94 1.71 1.69 1.72 1.75 1.65 1.69 -
P/RPS 0.28 0.32 0.50 1.12 0.53 1.03 1.68 -69.61%
P/EPS 5.51 23.30 36.90 273.02 5.39 9.87 14.62 -47.73%
EY 18.15 4.29 2.71 0.37 18.57 10.13 6.84 91.32%
DY 9.54 5.85 2.96 0.00 9.14 6.06 2.96 117.72%
P/NAPS 0.60 0.58 0.57 0.58 0.60 0.62 0.55 5.95%

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