[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.84%
YoY- 1596.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 5,751,919 3,563,108 2,067,542 966,733 4,114,326 3,155,041 2,017,308 100.69%
PBT 828,814 502,497 213,988 98,219 386,431 121,887 92,923 328.37%
Tax -174,278 -114,694 -35,779 -21,603 -35,033 -40,933 -31,775 210.04%
NP 654,536 387,803 178,209 76,616 351,398 80,954 61,148 383.60%
-
NP to SH 477,736 298,566 152,827 63,383 210,184 43,752 27,201 572.15%
-
Tax Rate 21.03% 22.82% 16.72% 21.99% 9.07% 33.58% 34.19% -
Total Cost 5,097,383 3,175,305 1,889,333 890,117 3,762,928 3,074,087 1,956,160 89.03%
-
Net Worth 2,266,586 1,794,827 2,034,501 1,981,092 1,922,159 1,770,346 1,769,846 17.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 181,326 71,793 29,919 - 110,434 59,607 29,695 232.98%
Div Payout % 37.96% 24.05% 19.58% - 52.54% 136.24% 109.17% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,266,586 1,794,827 2,034,501 1,981,092 1,922,159 1,770,346 1,769,846 17.87%
NOSH 604,423 598,275 598,382 598,517 596,944 596,076 593,908 1.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.38% 10.88% 8.62% 7.93% 8.54% 2.57% 3.03% -
ROE 21.08% 16.63% 7.51% 3.20% 10.93% 2.47% 1.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 951.64 595.56 345.52 161.52 689.23 529.30 339.67 98.36%
EPS 79.04 49.90 25.54 10.59 35.21 7.34 4.58 564.35%
DPS 30.00 12.00 5.00 0.00 18.50 10.00 5.00 229.11%
NAPS 3.75 3.00 3.40 3.31 3.22 2.97 2.98 16.50%
Adjusted Per Share Value based on latest NOSH - 598,517
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 283.77 175.78 102.00 47.69 202.98 155.65 99.52 100.69%
EPS 23.57 14.73 7.54 3.13 10.37 2.16 1.34 572.82%
DPS 8.95 3.54 1.48 0.00 5.45 2.94 1.46 233.84%
NAPS 1.1182 0.8855 1.0037 0.9774 0.9483 0.8734 0.8731 17.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.75 4.38 2.69 2.03 1.72 1.68 1.60 -
P/RPS 0.60 0.74 0.78 1.26 0.25 0.32 0.47 17.62%
P/EPS 7.27 8.78 10.53 19.17 4.88 22.89 34.93 -64.77%
EY 13.75 11.39 9.49 5.22 20.47 4.37 2.86 184.04%
DY 5.22 2.74 1.86 0.00 10.76 5.95 3.13 40.50%
P/NAPS 1.53 1.46 0.79 0.61 0.53 0.57 0.54 99.85%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 29/08/07 15/05/07 27/02/07 23/11/06 25/08/06 -
Price 4.44 5.26 4.35 2.11 1.94 1.71 1.69 -
P/RPS 0.47 0.88 1.26 1.31 0.28 0.32 0.50 -4.03%
P/EPS 5.62 10.54 17.03 19.92 5.51 23.30 36.90 -71.38%
EY 17.80 9.49 5.87 5.02 18.15 4.29 2.71 249.52%
DY 6.76 2.28 1.15 0.00 9.54 5.85 2.96 73.16%
P/NAPS 1.18 1.75 1.28 0.64 0.60 0.58 0.57 62.21%

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