[BSTEAD] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 93.2%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,700,500 2,390,100 2,531,100 2,679,000 2,512,100 2,496,900 2,358,000 9.45%
PBT 159,200 93,100 174,900 173,400 132,700 79,400 222,900 -20.08%
Tax -36,300 -18,400 -40,800 -8,100 -30,800 -23,400 -34,200 4.04%
NP 122,900 74,700 134,100 165,300 101,900 56,000 188,700 -24.84%
-
NP to SH 97,500 61,200 99,900 150,500 77,900 43,700 144,600 -23.08%
-
Tax Rate 22.80% 19.76% 23.33% 4.67% 23.21% 29.47% 15.34% -
Total Cost 2,577,600 2,315,400 2,397,000 2,513,700 2,410,200 2,440,900 2,169,300 12.17%
-
Net Worth 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 4,545,626 4,582,102 2.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 77,545 77,533 77,562 77,577 103,452 77,482 77,575 -0.02%
Div Payout % 79.53% 126.69% 77.64% 51.55% 132.80% 177.30% 53.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 4,545,626 4,582,102 2.36%
NOSH 1,033,934 1,033,783 1,034,161 1,034,364 1,034,528 1,033,096 1,034,334 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.55% 3.13% 5.30% 6.17% 4.06% 2.24% 8.00% -
ROE 2.05% 1.31% 2.13% 3.23% 1.69% 0.96% 3.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 261.19 231.20 244.75 259.00 242.83 241.69 227.97 9.48%
EPS 9.43 5.92 9.66 14.55 7.53 4.23 13.98 -23.06%
DPS 7.50 7.50 7.50 7.50 10.00 7.50 7.50 0.00%
NAPS 4.59 4.52 4.53 4.50 4.46 4.40 4.43 2.39%
Adjusted Per Share Value based on latest NOSH - 1,034,364
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.23 117.91 124.87 132.17 123.93 123.18 116.33 9.45%
EPS 4.81 3.02 4.93 7.42 3.84 2.16 7.13 -23.06%
DPS 3.83 3.83 3.83 3.83 5.10 3.82 3.83 0.00%
NAPS 2.3413 2.3052 2.3112 2.2963 2.2763 2.2425 2.2605 2.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.19 5.24 5.13 5.20 5.20 5.32 5.43 -
P/RPS 1.99 2.27 2.10 2.01 2.14 2.20 2.38 -11.23%
P/EPS 55.04 88.51 53.11 35.74 69.06 125.77 38.84 26.13%
EY 1.82 1.13 1.88 2.80 1.45 0.80 2.57 -20.53%
DY 1.45 1.43 1.46 1.44 1.92 1.41 1.38 3.35%
P/NAPS 1.13 1.16 1.13 1.16 1.17 1.21 1.23 -5.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 21/08/13 22/05/13 25/02/13 20/11/12 22/08/12 28/05/12 -
Price 5.35 5.24 5.39 4.70 4.99 5.43 5.08 -
P/RPS 2.05 2.27 2.20 1.81 2.05 2.25 2.23 -5.45%
P/EPS 56.73 88.51 55.80 32.30 66.27 128.37 36.34 34.53%
EY 1.76 1.13 1.79 3.10 1.51 0.78 2.75 -25.71%
DY 1.40 1.43 1.39 1.60 2.00 1.38 1.48 -3.63%
P/NAPS 1.17 1.16 1.19 1.04 1.12 1.23 1.15 1.15%

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