[BSTEAD] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.57%
YoY- -38.28%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,419,100 1,276,200 1,215,600 1,227,869 1,951,232 2,006,833 1,843,884 -16.00%
PBT 125,500 82,000 86,100 20,411 208,696 216,258 233,537 -33.87%
Tax -17,000 -19,200 -18,300 85,090 -28,375 -32,065 -35,878 -39.19%
NP 108,500 62,800 67,800 105,501 180,321 184,193 197,659 -32.93%
-
NP to SH 86,200 46,900 60,800 110,587 163,996 151,891 152,312 -31.55%
-
Tax Rate 13.55% 23.41% 21.25% -416.88% 13.60% 14.83% 15.36% -
Total Cost 1,310,600 1,213,400 1,147,800 1,122,368 1,770,911 1,822,640 1,646,225 -14.08%
-
Net Worth 2,832,756 2,936,254 2,969,272 2,909,498 2,812,647 2,559,819 2,516,513 8.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 52,072 32,552 32,557 81,361 48,271 31,447 31,456 39.89%
Div Payout % 60.41% 69.41% 53.55% 73.57% 29.43% 20.70% 20.65% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,832,756 2,936,254 2,969,272 2,909,498 2,812,647 2,559,819 2,516,513 8.20%
NOSH 694,302 651,054 651,156 650,894 643,626 628,948 629,128 6.78%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.65% 4.92% 5.58% 8.59% 9.24% 9.18% 10.72% -
ROE 3.04% 1.60% 2.05% 3.80% 5.83% 5.93% 6.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 204.39 196.02 186.68 188.64 303.16 319.08 293.09 -21.34%
EPS 12.41 7.21 9.34 16.99 25.48 24.15 24.21 -35.92%
DPS 7.50 5.00 5.00 12.50 7.50 5.00 5.00 31.00%
NAPS 4.08 4.51 4.56 4.47 4.37 4.07 4.00 1.32%
Adjusted Per Share Value based on latest NOSH - 650,894
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.01 62.96 59.97 60.58 96.26 99.01 90.97 -16.00%
EPS 4.25 2.31 3.00 5.46 8.09 7.49 7.51 -31.55%
DPS 2.57 1.61 1.61 4.01 2.38 1.55 1.55 40.04%
NAPS 1.3975 1.4486 1.4649 1.4354 1.3876 1.2629 1.2415 8.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.09 3.51 2.92 3.05 4.05 4.86 4.44 -
P/RPS 1.51 1.79 1.56 1.62 1.34 1.52 1.51 0.00%
P/EPS 24.89 48.72 31.27 17.95 15.89 20.12 18.34 22.55%
EY 4.02 2.05 3.20 5.57 6.29 4.97 5.45 -18.34%
DY 2.43 1.42 1.71 4.10 1.85 1.03 1.13 66.52%
P/NAPS 0.76 0.78 0.64 0.68 0.93 1.19 1.11 -22.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 18/05/09 26/02/09 19/11/08 19/08/08 20/05/08 -
Price 3.05 3.24 3.15 2.74 2.76 4.28 4.72 -
P/RPS 1.49 1.65 1.69 1.45 0.91 1.34 1.61 -5.02%
P/EPS 24.57 44.98 33.74 16.13 10.83 17.72 19.50 16.64%
EY 4.07 2.22 2.96 6.20 9.23 5.64 5.13 -14.28%
DY 2.46 1.54 1.59 4.56 2.72 1.17 1.06 75.19%
P/NAPS 0.75 0.72 0.69 0.61 0.63 1.05 1.18 -26.05%

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