[BSTEAD] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.35%
YoY- 33.56%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,513,900 1,425,000 1,553,100 1,481,100 1,419,100 1,276,200 1,215,600 15.73%
PBT 153,700 185,900 134,600 208,000 125,500 82,000 86,100 47.10%
Tax -29,100 -24,500 -30,400 -28,700 -17,000 -19,200 -18,300 36.19%
NP 124,600 161,400 104,200 179,300 108,500 62,800 67,800 49.97%
-
NP to SH 91,900 146,500 90,200 147,700 86,200 46,900 60,800 31.67%
-
Tax Rate 18.93% 13.18% 22.59% 13.80% 13.55% 23.41% 21.25% -
Total Cost 1,389,300 1,263,600 1,448,900 1,301,800 1,310,600 1,213,400 1,147,800 13.56%
-
Net Worth 4,091,760 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 2,969,272 23.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 112,876 93,431 46,256 91,171 52,072 32,552 32,557 128.89%
Div Payout % 122.82% 63.78% 51.28% 61.73% 60.41% 69.41% 53.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,091,760 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 2,969,272 23.80%
NOSH 940,634 934,311 925,128 911,716 694,302 651,054 651,156 27.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.23% 11.33% 6.71% 12.11% 7.65% 4.92% 5.58% -
ROE 2.25% 3.61% 2.28% 3.86% 3.04% 1.60% 2.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.94 152.52 167.88 162.45 204.39 196.02 186.68 -9.40%
EPS 9.77 15.68 9.75 16.20 12.41 7.21 9.34 3.04%
DPS 12.00 10.00 5.00 10.00 7.50 5.00 5.00 79.16%
NAPS 4.35 4.34 4.27 4.20 4.08 4.51 4.56 -3.09%
Adjusted Per Share Value based on latest NOSH - 911,716
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.69 70.30 76.62 73.07 70.01 62.96 59.97 15.74%
EPS 4.53 7.23 4.45 7.29 4.25 2.31 3.00 31.58%
DPS 5.57 4.61 2.28 4.50 2.57 1.61 1.61 128.57%
NAPS 2.0186 2.0004 1.9488 1.8891 1.3975 1.4486 1.4649 23.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.38 3.52 3.13 3.08 3.09 3.51 2.92 -
P/RPS 2.72 2.31 1.86 1.90 1.51 1.79 1.56 44.81%
P/EPS 44.83 22.45 32.10 19.01 24.89 48.72 31.27 27.11%
EY 2.23 4.45 3.12 5.26 4.02 2.05 3.20 -21.38%
DY 2.74 2.84 1.60 3.25 2.43 1.42 1.71 36.89%
P/NAPS 1.01 0.81 0.73 0.73 0.76 0.78 0.64 35.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 23/08/10 31/05/10 25/02/10 23/11/09 21/08/09 18/05/09 -
Price 4.68 3.88 3.15 3.03 3.05 3.24 3.15 -
P/RPS 2.91 2.54 1.88 1.87 1.49 1.65 1.69 43.61%
P/EPS 47.90 24.74 32.31 18.70 24.57 44.98 33.74 26.28%
EY 2.09 4.04 3.10 5.35 4.07 2.22 2.96 -20.68%
DY 2.56 2.58 1.59 3.30 2.46 1.54 1.59 37.33%
P/NAPS 1.08 0.89 0.74 0.72 0.75 0.72 0.69 34.77%

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