[BSTEAD] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 83.8%
YoY- -47.44%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,425,000 1,553,100 1,481,100 1,419,100 1,276,200 1,215,600 1,227,869 10.46%
PBT 185,900 134,600 208,000 125,500 82,000 86,100 20,411 337.89%
Tax -24,500 -30,400 -28,700 -17,000 -19,200 -18,300 85,090 -
NP 161,400 104,200 179,300 108,500 62,800 67,800 105,501 32.87%
-
NP to SH 146,500 90,200 147,700 86,200 46,900 60,800 110,587 20.68%
-
Tax Rate 13.18% 22.59% 13.80% 13.55% 23.41% 21.25% -416.88% -
Total Cost 1,263,600 1,448,900 1,301,800 1,310,600 1,213,400 1,147,800 1,122,368 8.24%
-
Net Worth 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 2,969,272 2,909,498 24.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 93,431 46,256 91,171 52,072 32,552 32,557 81,361 9.68%
Div Payout % 63.78% 51.28% 61.73% 60.41% 69.41% 53.55% 73.57% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 2,969,272 2,909,498 24.84%
NOSH 934,311 925,128 911,716 694,302 651,054 651,156 650,894 27.33%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.33% 6.71% 12.11% 7.65% 4.92% 5.58% 8.59% -
ROE 3.61% 2.28% 3.86% 3.04% 1.60% 2.05% 3.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.52 167.88 162.45 204.39 196.02 186.68 188.64 -13.24%
EPS 15.68 9.75 16.20 12.41 7.21 9.34 16.99 -5.22%
DPS 10.00 5.00 10.00 7.50 5.00 5.00 12.50 -13.85%
NAPS 4.34 4.27 4.20 4.08 4.51 4.56 4.47 -1.95%
Adjusted Per Share Value based on latest NOSH - 694,302
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.30 76.62 73.07 70.01 62.96 59.97 60.58 10.45%
EPS 7.23 4.45 7.29 4.25 2.31 3.00 5.46 20.64%
DPS 4.61 2.28 4.50 2.57 1.61 1.61 4.01 9.76%
NAPS 2.0004 1.9488 1.8891 1.3975 1.4486 1.4649 1.4354 24.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.52 3.13 3.08 3.09 3.51 2.92 3.05 -
P/RPS 2.31 1.86 1.90 1.51 1.79 1.56 1.62 26.76%
P/EPS 22.45 32.10 19.01 24.89 48.72 31.27 17.95 16.13%
EY 4.45 3.12 5.26 4.02 2.05 3.20 5.57 -13.93%
DY 2.84 1.60 3.25 2.43 1.42 1.71 4.10 -21.76%
P/NAPS 0.81 0.73 0.73 0.76 0.78 0.64 0.68 12.40%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 31/05/10 25/02/10 23/11/09 21/08/09 18/05/09 26/02/09 -
Price 3.88 3.15 3.03 3.05 3.24 3.15 2.74 -
P/RPS 2.54 1.88 1.87 1.49 1.65 1.69 1.45 45.46%
P/EPS 24.74 32.31 18.70 24.57 44.98 33.74 16.13 33.10%
EY 4.04 3.10 5.35 4.07 2.22 2.96 6.20 -24.89%
DY 2.58 1.59 3.30 2.46 1.54 1.59 4.56 -31.66%
P/NAPS 0.89 0.74 0.72 0.75 0.72 0.69 0.61 28.72%

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