[BSTEAD] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 489.86%
YoY- 264.35%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 297,754 247,629 225,975 286,858 246,743 223,064 226,549 19.96%
PBT 59,272 35,530 45,555 62,769 19,344 33,786 39,888 30.18%
Tax -23,907 -24,707 -27,548 -20,859 -30,094 -21,722 -26,027 -5.50%
NP 35,365 10,823 18,007 41,910 -10,750 12,064 13,861 86.61%
-
NP to SH 35,365 10,823 18,007 41,910 -10,750 12,064 13,861 86.61%
-
Tax Rate 40.33% 69.54% 60.47% 33.23% 155.57% 64.29% 65.25% -
Total Cost 262,389 236,806 207,968 244,948 257,493 211,000 212,688 15.01%
-
Net Worth 1,364,482 1,361,038 1,364,028 1,363,753 1,365,546 1,383,811 1,372,457 -0.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 10,207 - 13,637 - 10,235 - -
Div Payout % - 94.32% - 32.54% - 84.84% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,364,482 1,361,038 1,364,028 1,363,753 1,365,546 1,383,811 1,372,457 -0.38%
NOSH 272,896 272,207 272,805 272,750 272,564 272,941 272,854 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.88% 4.37% 7.97% 14.61% -4.36% 5.41% 6.12% -
ROE 2.59% 0.80% 1.32% 3.07% -0.79% 0.87% 1.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.11 90.97 82.83 105.17 90.53 81.73 83.03 19.95%
EPS 8.64 2.64 4.40 10.24 -3.90 4.42 5.08 42.43%
DPS 0.00 3.75 0.00 5.00 0.00 3.75 0.00 -
NAPS 5.00 5.00 5.00 5.00 5.01 5.07 5.03 -0.39%
Adjusted Per Share Value based on latest NOSH - 272,750
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.69 12.22 11.15 14.15 12.17 11.00 11.18 19.94%
EPS 1.74 0.53 0.89 2.07 -0.53 0.60 0.68 86.97%
DPS 0.00 0.50 0.00 0.67 0.00 0.50 0.00 -
NAPS 0.6732 0.6715 0.6729 0.6728 0.6737 0.6827 0.6771 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.53 1.71 1.40 1.47 1.79 1.92 1.62 -
P/RPS 1.40 1.88 1.69 1.40 1.98 2.35 1.95 -19.80%
P/EPS 11.81 43.01 21.21 9.57 -45.39 43.44 31.89 -48.39%
EY 8.47 2.33 4.71 10.45 -2.20 2.30 3.14 93.66%
DY 0.00 2.19 0.00 3.40 0.00 1.95 0.00 -
P/NAPS 0.31 0.34 0.28 0.29 0.36 0.38 0.32 -2.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 20/08/02 24/06/02 -
Price 1.25 1.68 1.52 1.34 1.60 1.89 1.92 -
P/RPS 1.15 1.85 1.84 1.27 1.77 2.31 2.31 -37.15%
P/EPS 9.65 42.25 23.03 8.72 -40.57 42.76 37.80 -59.72%
EY 10.37 2.37 4.34 11.47 -2.47 2.34 2.65 148.11%
DY 0.00 2.23 0.00 3.73 0.00 1.98 0.00 -
P/NAPS 0.25 0.34 0.30 0.27 0.32 0.37 0.38 -24.33%

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