[BSTEAD] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 127.31%
YoY- 41.44%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,188,700 2,225,300 1,587,500 1,689,800 1,513,900 1,425,000 1,553,100 25.67%
PBT 167,100 250,600 168,200 252,000 153,700 185,900 134,600 15.49%
Tax -22,800 -27,600 -33,700 -17,300 -29,100 -24,500 -30,400 -17.43%
NP 144,300 223,000 134,500 234,700 124,600 161,400 104,200 24.21%
-
NP to SH 120,900 185,200 112,200 208,900 91,900 146,500 90,200 21.54%
-
Tax Rate 13.64% 11.01% 20.04% 6.87% 18.93% 13.18% 22.59% -
Total Cost 2,044,400 2,002,300 1,453,000 1,455,100 1,389,300 1,263,600 1,448,900 25.77%
-
Net Worth 4,352,776 4,343,268 4,222,782 4,230,648 4,091,760 4,054,910 3,950,297 6.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 206,827 - 75,238 112,817 112,876 93,431 46,256 171.16%
Div Payout % 171.07% - 67.06% 54.01% 122.82% 63.78% 51.28% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 4,352,776 4,343,268 4,222,782 4,230,648 4,091,760 4,054,910 3,950,297 6.67%
NOSH 940,124 940,101 940,486 940,144 940,634 934,311 925,128 1.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.59% 10.02% 8.47% 13.89% 8.23% 11.33% 6.71% -
ROE 2.78% 4.26% 2.66% 4.94% 2.25% 3.61% 2.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 232.81 236.71 168.80 179.74 160.94 152.52 167.88 24.33%
EPS 12.86 19.70 11.93 22.22 9.77 15.68 9.75 20.24%
DPS 22.00 0.00 8.00 12.00 12.00 10.00 5.00 168.27%
NAPS 4.63 4.62 4.49 4.50 4.35 4.34 4.27 5.53%
Adjusted Per Share Value based on latest NOSH - 940,144
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.98 109.78 78.32 83.36 74.69 70.30 76.62 25.67%
EPS 5.96 9.14 5.54 10.31 4.53 7.23 4.45 21.48%
DPS 10.20 0.00 3.71 5.57 5.57 4.61 2.28 171.25%
NAPS 2.1474 2.1427 2.0833 2.0871 2.0186 2.0004 1.9488 6.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.49 5.51 5.22 4.79 4.38 3.52 3.13 -
P/RPS 1.93 2.33 3.09 2.66 2.72 2.31 1.86 2.49%
P/EPS 34.91 27.97 43.76 21.56 44.83 22.45 32.10 5.74%
EY 2.86 3.58 2.29 4.64 2.23 4.45 3.12 -5.63%
DY 4.90 0.00 1.53 2.51 2.74 2.84 1.60 110.74%
P/NAPS 0.97 1.19 1.16 1.06 1.01 0.81 0.73 20.84%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 27/05/11 25/02/11 29/11/10 23/08/10 31/05/10 -
Price 4.85 4.90 5.10 4.81 4.68 3.88 3.15 -
P/RPS 2.08 2.07 3.02 2.68 2.91 2.54 1.88 6.96%
P/EPS 37.71 24.87 42.75 21.65 47.90 24.74 32.31 10.84%
EY 2.65 4.02 2.34 4.62 2.09 4.04 3.10 -9.91%
DY 4.54 0.00 1.57 2.49 2.56 2.58 1.59 101.13%
P/NAPS 1.05 1.06 1.14 1.07 1.08 0.89 0.74 26.24%

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