[BSTEAD] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
03-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 226.76%
YoY- 428.98%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 271,235 299,306 310,138 297,754 247,629 225,975 286,858 -3.66%
PBT 53,824 77,878 67,651 59,272 35,530 45,555 62,769 -9.75%
Tax -33,948 -40,539 -19,260 -23,907 -24,707 -27,548 -20,859 38.40%
NP 19,876 37,339 48,391 35,365 10,823 18,007 41,910 -39.21%
-
NP to SH 19,876 37,339 48,391 35,365 10,823 18,007 41,910 -39.21%
-
Tax Rate 63.07% 52.05% 28.47% 40.33% 69.54% 60.47% 33.23% -
Total Cost 251,359 261,967 261,747 262,389 236,806 207,968 244,948 1.73%
-
Net Worth 1,739,149 1,753,885 1,378,336 1,364,482 1,361,038 1,364,028 1,363,753 17.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 28,232 - 37,807 - 10,207 - 13,637 62.50%
Div Payout % 142.05% - 78.13% - 94.32% - 32.54% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,739,149 1,753,885 1,378,336 1,364,482 1,361,038 1,364,028 1,363,753 17.61%
NOSH 564,659 551,536 432,080 272,896 272,207 272,805 272,750 62.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.33% 12.48% 15.60% 11.88% 4.37% 7.97% 14.61% -
ROE 1.14% 2.13% 3.51% 2.59% 0.80% 1.32% 3.07% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.04 54.27 71.78 109.11 90.97 82.83 105.17 -40.71%
EPS 3.52 6.77 11.20 8.64 2.64 4.40 10.24 -50.96%
DPS 5.00 0.00 8.75 0.00 3.75 0.00 5.00 0.00%
NAPS 3.08 3.18 3.19 5.00 5.00 5.00 5.00 -27.62%
Adjusted Per Share Value based on latest NOSH - 272,896
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.38 14.77 15.30 14.69 12.22 11.15 14.15 -3.66%
EPS 0.98 1.84 2.39 1.74 0.53 0.89 2.07 -39.28%
DPS 1.39 0.00 1.87 0.00 0.50 0.00 0.67 62.73%
NAPS 0.858 0.8653 0.68 0.6732 0.6715 0.6729 0.6728 17.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.38 1.68 1.18 1.53 1.71 1.40 1.47 -
P/RPS 2.87 3.10 1.64 1.40 1.88 1.69 1.40 61.44%
P/EPS 39.20 24.82 10.54 11.81 43.01 21.21 9.57 156.22%
EY 2.55 4.03 9.49 8.47 2.33 4.71 10.45 -60.98%
DY 3.62 0.00 7.42 0.00 2.19 0.00 3.40 4.27%
P/NAPS 0.45 0.53 0.37 0.31 0.34 0.28 0.29 34.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 -
Price 1.35 1.49 1.49 1.25 1.68 1.52 1.34 -
P/RPS 2.81 2.75 2.08 1.15 1.85 1.84 1.27 69.88%
P/EPS 38.35 22.01 13.30 9.65 42.25 23.03 8.72 168.67%
EY 2.61 4.54 7.52 10.37 2.37 4.34 11.47 -62.76%
DY 3.70 0.00 5.87 0.00 2.23 0.00 3.73 -0.53%
P/NAPS 0.44 0.47 0.47 0.25 0.34 0.30 0.27 38.52%

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