[BSTEAD] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -37.27%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,225,300 1,587,500 1,689,800 1,513,900 1,425,000 1,553,100 1,481,100 31.27%
PBT 250,600 168,200 252,000 153,700 185,900 134,600 208,000 13.26%
Tax -27,600 -33,700 -17,300 -29,100 -24,500 -30,400 -28,700 -2.57%
NP 223,000 134,500 234,700 124,600 161,400 104,200 179,300 15.69%
-
NP to SH 185,200 112,200 208,900 91,900 146,500 90,200 147,700 16.32%
-
Tax Rate 11.01% 20.04% 6.87% 18.93% 13.18% 22.59% 13.80% -
Total Cost 2,002,300 1,453,000 1,455,100 1,389,300 1,263,600 1,448,900 1,301,800 33.35%
-
Net Worth 4,343,268 4,222,782 4,230,648 4,091,760 4,054,910 3,950,297 3,829,207 8.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 75,238 112,817 112,876 93,431 46,256 91,171 -
Div Payout % - 67.06% 54.01% 122.82% 63.78% 51.28% 61.73% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,343,268 4,222,782 4,230,648 4,091,760 4,054,910 3,950,297 3,829,207 8.78%
NOSH 940,101 940,486 940,144 940,634 934,311 925,128 911,716 2.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.02% 8.47% 13.89% 8.23% 11.33% 6.71% 12.11% -
ROE 4.26% 2.66% 4.94% 2.25% 3.61% 2.28% 3.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 236.71 168.80 179.74 160.94 152.52 167.88 162.45 28.61%
EPS 19.70 11.93 22.22 9.77 15.68 9.75 16.20 13.96%
DPS 0.00 8.00 12.00 12.00 10.00 5.00 10.00 -
NAPS 4.62 4.49 4.50 4.35 4.34 4.27 4.20 6.57%
Adjusted Per Share Value based on latest NOSH - 940,634
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 109.78 78.32 83.36 74.69 70.30 76.62 73.07 31.27%
EPS 9.14 5.54 10.31 4.53 7.23 4.45 7.29 16.32%
DPS 0.00 3.71 5.57 5.57 4.61 2.28 4.50 -
NAPS 2.1427 2.0833 2.0871 2.0186 2.0004 1.9488 1.8891 8.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.51 5.22 4.79 4.38 3.52 3.13 3.08 -
P/RPS 2.33 3.09 2.66 2.72 2.31 1.86 1.90 14.61%
P/EPS 27.97 43.76 21.56 44.83 22.45 32.10 19.01 29.45%
EY 3.58 2.29 4.64 2.23 4.45 3.12 5.26 -22.67%
DY 0.00 1.53 2.51 2.74 2.84 1.60 3.25 -
P/NAPS 1.19 1.16 1.06 1.01 0.81 0.73 0.73 38.63%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/05/11 25/02/11 29/11/10 23/08/10 31/05/10 25/02/10 -
Price 4.90 5.10 4.81 4.68 3.88 3.15 3.03 -
P/RPS 2.07 3.02 2.68 2.91 2.54 1.88 1.87 7.02%
P/EPS 24.87 42.75 21.65 47.90 24.74 32.31 18.70 20.99%
EY 4.02 2.34 4.62 2.09 4.04 3.10 5.35 -17.39%
DY 0.00 1.57 2.49 2.56 2.58 1.59 3.30 -
P/NAPS 1.06 1.14 1.07 1.08 0.89 0.74 0.72 29.50%

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