[BSTEAD] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 528.08%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 966,733 959,285 1,137,733 1,108,548 908,760 988,170 349,232 97.27%
PBT 98,219 264,544 28,964 71,607 21,316 118,799 52,603 51.68%
Tax -21,603 5,900 -9,158 -21,677 -10,098 -9,708 -12,042 47.69%
NP 76,616 270,444 19,806 49,930 11,218 109,091 40,561 52.86%
-
NP to SH 63,383 166,432 16,551 23,465 3,736 92,998 30,254 63.80%
-
Tax Rate 21.99% -2.23% 31.62% 30.27% 47.37% 8.17% 22.89% -
Total Cost 890,117 688,841 1,117,927 1,058,618 897,542 879,079 308,671 102.72%
-
Net Worth 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 2,397,281 1,565,468 17.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 50,850 29,875 29,777 - 35,427 29,315 -
Div Payout % - 30.55% 180.51% 126.90% - 38.10% 96.90% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 2,397,281 1,565,468 17.01%
NOSH 598,517 598,245 597,509 595,558 593,015 590,463 586,317 1.38%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.93% 28.19% 1.74% 4.50% 1.23% 11.04% 11.61% -
ROE 3.20% 8.64% 0.93% 1.32% 0.21% 3.88% 1.93% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 161.52 160.35 190.41 186.14 153.24 167.35 59.56 94.58%
EPS 10.59 27.82 2.77 3.94 0.63 15.75 5.16 61.56%
DPS 0.00 8.50 5.00 5.00 0.00 6.00 5.00 -
NAPS 3.31 3.22 2.97 2.98 2.95 4.06 2.67 15.41%
Adjusted Per Share Value based on latest NOSH - 595,558
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 47.69 47.33 56.13 54.69 44.83 48.75 17.23 97.25%
EPS 3.13 8.21 0.82 1.16 0.18 4.59 1.49 64.09%
DPS 0.00 2.51 1.47 1.47 0.00 1.75 1.45 -
NAPS 0.9774 0.9503 0.8755 0.8756 0.863 1.1827 0.7723 17.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.03 1.72 1.68 1.60 1.77 1.58 1.67 -
P/RPS 1.26 1.07 0.88 0.86 1.16 0.94 2.80 -41.30%
P/EPS 19.17 6.18 60.65 40.61 280.95 10.03 32.36 -29.48%
EY 5.22 16.17 1.65 2.46 0.36 9.97 3.09 41.88%
DY 0.00 4.94 2.98 3.13 0.00 3.80 2.99 -
P/NAPS 0.61 0.53 0.57 0.54 0.60 0.39 0.63 -2.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 23/11/06 25/08/06 25/05/06 15/03/06 29/11/05 -
Price 2.11 1.94 1.71 1.69 1.72 1.75 1.65 -
P/RPS 1.31 1.21 0.90 0.91 1.12 1.05 2.77 -39.32%
P/EPS 19.92 6.97 61.73 42.89 273.02 11.11 31.98 -27.08%
EY 5.02 14.34 1.62 2.33 0.37 9.00 3.13 37.05%
DY 0.00 4.38 2.92 2.96 0.00 3.43 3.03 -
P/NAPS 0.64 0.60 0.58 0.57 0.58 0.43 0.62 2.14%

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