[BSTEAD] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.83%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 360,103 271,235 299,306 310,138 297,754 247,629 225,975 36.31%
PBT 75,114 53,824 77,878 67,651 59,272 35,530 45,555 39.44%
Tax -40,821 -33,948 -40,539 -19,260 -23,907 -24,707 -27,548 29.88%
NP 34,293 19,876 37,339 48,391 35,365 10,823 18,007 53.46%
-
NP to SH 34,293 19,876 37,339 48,391 35,365 10,823 18,007 53.46%
-
Tax Rate 54.35% 63.07% 52.05% 28.47% 40.33% 69.54% 60.47% -
Total Cost 325,810 251,359 261,967 261,747 262,389 236,806 207,968 34.77%
-
Net Worth 1,809,748 1,739,149 1,753,885 1,378,336 1,364,482 1,361,038 1,364,028 20.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 28,817 28,232 - 37,807 - 10,207 - -
Div Payout % 84.03% 142.05% - 78.13% - 94.32% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,809,748 1,739,149 1,753,885 1,378,336 1,364,482 1,361,038 1,364,028 20.68%
NOSH 576,352 564,659 551,536 432,080 272,896 272,207 272,805 64.42%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.52% 7.33% 12.48% 15.60% 11.88% 4.37% 7.97% -
ROE 1.89% 1.14% 2.13% 3.51% 2.59% 0.80% 1.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.48 48.04 54.27 71.78 109.11 90.97 82.83 -17.09%
EPS 5.95 3.52 6.77 11.20 8.64 2.64 4.40 22.21%
DPS 5.00 5.00 0.00 8.75 0.00 3.75 0.00 -
NAPS 3.14 3.08 3.18 3.19 5.00 5.00 5.00 -26.60%
Adjusted Per Share Value based on latest NOSH - 432,080
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.77 13.38 14.77 15.30 14.69 12.22 11.15 36.32%
EPS 1.69 0.98 1.84 2.39 1.74 0.53 0.89 53.16%
DPS 1.42 1.39 0.00 1.87 0.00 0.50 0.00 -
NAPS 0.8928 0.858 0.8653 0.68 0.6732 0.6715 0.6729 20.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.53 1.38 1.68 1.18 1.53 1.71 1.40 -
P/RPS 2.45 2.87 3.10 1.64 1.40 1.88 1.69 28.00%
P/EPS 25.71 39.20 24.82 10.54 11.81 43.01 21.21 13.64%
EY 3.89 2.55 4.03 9.49 8.47 2.33 4.71 -11.94%
DY 3.27 3.62 0.00 7.42 0.00 2.19 0.00 -
P/NAPS 0.49 0.45 0.53 0.37 0.31 0.34 0.28 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 18/08/04 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 -
Price 1.52 1.35 1.49 1.49 1.25 1.68 1.52 -
P/RPS 2.43 2.81 2.75 2.08 1.15 1.85 1.84 20.31%
P/EPS 25.55 38.35 22.01 13.30 9.65 42.25 23.03 7.14%
EY 3.91 2.61 4.54 7.52 10.37 2.37 4.34 -6.70%
DY 3.29 3.70 0.00 5.87 0.00 2.23 0.00 -
P/NAPS 0.48 0.44 0.47 0.47 0.25 0.34 0.30 36.68%

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