[BSTEAD] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
04-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -39.9%
YoY- -10.29%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 299,306 310,138 297,754 247,629 225,975 286,858 246,743 13.72%
PBT 77,878 67,651 59,272 35,530 45,555 62,769 19,344 152.85%
Tax -40,539 -19,260 -23,907 -24,707 -27,548 -20,859 -30,094 21.95%
NP 37,339 48,391 35,365 10,823 18,007 41,910 -10,750 -
-
NP to SH 37,339 48,391 35,365 10,823 18,007 41,910 -10,750 -
-
Tax Rate 52.05% 28.47% 40.33% 69.54% 60.47% 33.23% 155.57% -
Total Cost 261,967 261,747 262,389 236,806 207,968 244,948 257,493 1.15%
-
Net Worth 1,753,885 1,378,336 1,364,482 1,361,038 1,364,028 1,363,753 1,365,546 18.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 37,807 - 10,207 - 13,637 - -
Div Payout % - 78.13% - 94.32% - 32.54% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,753,885 1,378,336 1,364,482 1,361,038 1,364,028 1,363,753 1,365,546 18.14%
NOSH 551,536 432,080 272,896 272,207 272,805 272,750 272,564 59.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.48% 15.60% 11.88% 4.37% 7.97% 14.61% -4.36% -
ROE 2.13% 3.51% 2.59% 0.80% 1.32% 3.07% -0.79% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.27 71.78 109.11 90.97 82.83 105.17 90.53 -28.88%
EPS 6.77 11.20 8.64 2.64 4.40 10.24 -3.90 -
DPS 0.00 8.75 0.00 3.75 0.00 5.00 0.00 -
NAPS 3.18 3.19 5.00 5.00 5.00 5.00 5.01 -26.12%
Adjusted Per Share Value based on latest NOSH - 272,207
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.77 15.30 14.69 12.22 11.15 14.15 12.17 13.76%
EPS 1.84 2.39 1.74 0.53 0.89 2.07 -0.53 -
DPS 0.00 1.87 0.00 0.50 0.00 0.67 0.00 -
NAPS 0.8653 0.68 0.6732 0.6715 0.6729 0.6728 0.6737 18.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.68 1.18 1.53 1.71 1.40 1.47 1.79 -
P/RPS 3.10 1.64 1.40 1.88 1.69 1.40 1.98 34.79%
P/EPS 24.82 10.54 11.81 43.01 21.21 9.57 -45.39 -
EY 4.03 9.49 8.47 2.33 4.71 10.45 -2.20 -
DY 0.00 7.42 0.00 2.19 0.00 3.40 0.00 -
P/NAPS 0.53 0.37 0.31 0.34 0.28 0.29 0.36 29.38%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 -
Price 1.49 1.49 1.25 1.68 1.52 1.34 1.60 -
P/RPS 2.75 2.08 1.15 1.85 1.84 1.27 1.77 34.10%
P/EPS 22.01 13.30 9.65 42.25 23.03 8.72 -40.57 -
EY 4.54 7.52 10.37 2.37 4.34 11.47 -2.47 -
DY 0.00 5.87 0.00 2.23 0.00 3.73 0.00 -
P/NAPS 0.47 0.47 0.25 0.34 0.30 0.27 0.32 29.18%

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