[BSTEAD] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.59%
YoY- 48.36%
Quarter Report
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,181,800 4,492,000 2,978,100 1,553,100 5,392,000 3,910,900 2,491,800 82.95%
PBT 726,200 474,200 320,500 134,600 501,600 293,600 168,100 164.54%
Tax -101,300 -84,000 -54,900 -30,400 -83,200 -54,500 -37,500 93.61%
NP 624,900 390,200 265,600 104,200 418,400 239,100 130,600 183.14%
-
NP to SH 537,500 328,600 236,700 90,200 341,600 193,900 107,800 191.00%
-
Tax Rate 13.95% 17.71% 17.13% 22.59% 16.59% 18.56% 22.31% -
Total Cost 5,556,900 4,101,800 2,712,500 1,448,900 4,973,600 3,671,800 2,361,200 76.65%
-
Net Worth 4,207,253 4,059,670 4,036,455 3,950,297 3,053,423 2,715,174 2,936,514 27.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 364,628 251,979 139,508 46,256 199,926 116,459 65,111 214.36%
Div Payout % 67.84% 76.68% 58.94% 51.28% 58.53% 60.06% 60.40% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,207,253 4,059,670 4,036,455 3,950,297 3,053,423 2,715,174 2,936,514 27.00%
NOSH 934,945 933,257 930,058 925,128 727,005 665,483 651,111 27.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.11% 8.69% 8.92% 6.71% 7.76% 6.11% 5.24% -
ROE 12.78% 8.09% 5.86% 2.28% 11.19% 7.14% 3.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 661.19 481.32 320.21 167.88 741.67 587.68 382.70 43.83%
EPS 57.49 35.21 25.45 9.75 46.99 29.14 16.55 128.84%
DPS 39.00 27.00 15.00 5.00 27.50 17.50 10.00 147.15%
NAPS 4.50 4.35 4.34 4.27 4.20 4.08 4.51 -0.14%
Adjusted Per Share Value based on latest NOSH - 925,128
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 304.97 221.61 146.92 76.62 266.01 192.94 122.93 82.95%
EPS 26.52 16.21 11.68 4.45 16.85 9.57 5.32 190.96%
DPS 17.99 12.43 6.88 2.28 9.86 5.75 3.21 214.52%
NAPS 2.0756 2.0028 1.9913 1.9488 1.5064 1.3395 1.4487 27.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.79 4.38 3.52 3.13 3.08 3.09 3.51 -
P/RPS 0.72 0.91 1.10 1.86 0.42 0.53 0.92 -15.03%
P/EPS 8.33 12.44 13.83 32.10 6.55 10.61 21.20 -46.26%
EY 12.00 8.04 7.23 3.12 15.26 9.43 4.72 85.96%
DY 8.14 6.16 4.26 1.60 8.93 5.66 2.85 100.91%
P/NAPS 1.06 1.01 0.81 0.73 0.73 0.76 0.78 22.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 23/08/10 31/05/10 25/02/10 23/11/09 21/08/09 -
Price 4.81 4.68 3.88 3.15 3.03 3.05 3.24 -
P/RPS 0.73 0.97 1.21 1.88 0.41 0.52 0.85 -9.62%
P/EPS 8.37 13.29 15.25 32.31 6.45 10.47 19.57 -43.14%
EY 11.95 7.52 6.56 3.10 15.51 9.55 5.11 75.91%
DY 8.11 5.77 3.87 1.59 9.08 5.74 3.09 89.93%
P/NAPS 1.07 1.08 0.89 0.74 0.72 0.75 0.72 30.13%

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