[BSTEAD] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.49%
YoY- -11.78%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,108,548 908,760 988,170 349,232 273,875 312,893 337,099 121.62%
PBT 71,607 21,316 118,799 52,603 36,976 62,815 39,938 47.74%
Tax -21,677 -10,098 -9,708 -12,042 -2,738 -16,258 -12,286 46.16%
NP 49,930 11,218 109,091 40,561 34,238 46,557 27,652 48.44%
-
NP to SH 23,465 3,736 92,998 30,254 28,953 38,298 27,652 -10.39%
-
Tax Rate 30.27% 47.37% 8.17% 22.89% 7.40% 25.88% 30.76% -
Total Cost 1,058,618 897,542 879,079 308,671 239,637 266,336 309,447 127.55%
-
Net Worth 1,774,763 1,749,396 2,397,281 1,565,468 1,805,921 1,781,437 1,795,359 -0.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 29,777 - 35,427 29,315 29,127 - 34,637 -9.61%
Div Payout % 126.90% - 38.10% 96.90% 100.60% - 125.26% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,774,763 1,749,396 2,397,281 1,565,468 1,805,921 1,781,437 1,795,359 -0.76%
NOSH 595,558 593,015 590,463 586,317 582,555 580,272 577,286 2.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.50% 1.23% 11.04% 11.61% 12.50% 14.88% 8.20% -
ROE 1.32% 0.21% 3.88% 1.93% 1.60% 2.15% 1.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 186.14 153.24 167.35 59.56 47.01 53.92 58.39 117.06%
EPS 3.94 0.63 15.75 5.16 4.97 6.60 4.79 -12.24%
DPS 5.00 0.00 6.00 5.00 5.00 0.00 6.00 -11.47%
NAPS 2.98 2.95 4.06 2.67 3.10 3.07 3.11 -2.81%
Adjusted Per Share Value based on latest NOSH - 586,317
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.69 44.83 48.75 17.23 13.51 15.44 16.63 121.62%
EPS 1.16 0.18 4.59 1.49 1.43 1.89 1.36 -10.08%
DPS 1.47 0.00 1.75 1.45 1.44 0.00 1.71 -9.61%
NAPS 0.8756 0.863 1.1827 0.7723 0.8909 0.8789 0.8857 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.77 1.58 1.67 1.61 1.62 1.51 -
P/RPS 0.86 1.16 0.94 2.80 3.42 3.00 2.59 -52.14%
P/EPS 40.61 280.95 10.03 32.36 32.39 24.55 31.52 18.45%
EY 2.46 0.36 9.97 3.09 3.09 4.07 3.17 -15.59%
DY 3.13 0.00 3.80 2.99 3.11 0.00 3.97 -14.69%
P/NAPS 0.54 0.60 0.39 0.63 0.52 0.53 0.49 6.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 15/03/06 29/11/05 22/08/05 16/05/05 25/02/05 -
Price 1.69 1.72 1.75 1.65 1.69 1.60 1.57 -
P/RPS 0.91 1.12 1.05 2.77 3.59 2.97 2.69 -51.54%
P/EPS 42.89 273.02 11.11 31.98 34.00 24.24 32.78 19.68%
EY 2.33 0.37 9.00 3.13 2.94 4.13 3.05 -16.47%
DY 2.96 0.00 3.43 3.03 2.96 0.00 3.82 -15.67%
P/NAPS 0.57 0.58 0.43 0.62 0.55 0.52 0.50 9.15%

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