[BSTEAD] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 905.57%
YoY- 78.96%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,495,566 1,100,809 966,733 959,285 1,137,733 1,108,548 908,760 39.34%
PBT 288,509 115,769 98,219 264,544 28,964 71,607 21,316 467.04%
Tax -78,915 -14,176 -21,603 5,900 -9,158 -21,677 -10,098 293.31%
NP 209,594 101,593 76,616 270,444 19,806 49,930 11,218 602.86%
-
NP to SH 145,739 89,444 63,383 166,432 16,551 23,465 3,736 1047.65%
-
Tax Rate 27.35% 12.25% 21.99% -2.23% 31.62% 30.27% 47.37% -
Total Cost 1,285,972 999,216 890,117 688,841 1,117,927 1,058,618 897,542 27.06%
-
Net Worth 1,794,418 2,034,178 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 1.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 41,869 29,914 - 50,850 29,875 29,777 - -
Div Payout % 28.73% 33.44% - 30.55% 180.51% 126.90% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,794,418 2,034,178 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 1.70%
NOSH 598,139 598,287 598,517 598,245 597,509 595,558 593,015 0.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.01% 9.23% 7.93% 28.19% 1.74% 4.50% 1.23% -
ROE 8.12% 4.40% 3.20% 8.64% 0.93% 1.32% 0.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 250.04 183.99 161.52 160.35 190.41 186.14 153.24 38.55%
EPS 24.36 14.95 10.59 27.82 2.77 3.94 0.63 1040.92%
DPS 7.00 5.00 0.00 8.50 5.00 5.00 0.00 -
NAPS 3.00 3.40 3.31 3.22 2.97 2.98 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 598,245
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.78 54.31 47.69 47.33 56.13 54.69 44.83 39.35%
EPS 7.19 4.41 3.13 8.21 0.82 1.16 0.18 1065.90%
DPS 2.07 1.48 0.00 2.51 1.47 1.47 0.00 -
NAPS 0.8853 1.0035 0.9774 0.9503 0.8755 0.8756 0.863 1.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.38 2.69 2.03 1.72 1.68 1.60 1.77 -
P/RPS 1.75 1.46 1.26 1.07 0.88 0.86 1.16 31.50%
P/EPS 17.98 17.99 19.17 6.18 60.65 40.61 280.95 -83.97%
EY 5.56 5.56 5.22 16.17 1.65 2.46 0.36 519.14%
DY 1.60 1.86 0.00 4.94 2.98 3.13 0.00 -
P/NAPS 1.46 0.79 0.61 0.53 0.57 0.54 0.60 80.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 15/05/07 27/02/07 23/11/06 25/08/06 25/05/06 -
Price 5.26 4.35 2.11 1.94 1.71 1.69 1.72 -
P/RPS 2.10 2.36 1.31 1.21 0.90 0.91 1.12 51.99%
P/EPS 21.59 29.10 19.92 6.97 61.73 42.89 273.02 -81.54%
EY 4.63 3.44 5.02 14.34 1.62 2.33 0.37 438.16%
DY 1.33 1.15 0.00 4.38 2.92 2.96 0.00 -
P/NAPS 1.75 1.28 0.64 0.60 0.58 0.57 0.58 108.66%

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