[BSTEAD] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 154.35%
YoY- 147.15%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 286,858 246,743 223,064 226,549 306,865 215,272 205,320 24.89%
PBT 62,769 19,344 33,786 39,888 14,350 -7,914 -10,748 -
Tax -20,859 -30,094 -21,722 -26,027 -14,350 7,914 10,748 -
NP 41,910 -10,750 12,064 13,861 0 0 0 -
-
NP to SH 41,910 -10,750 12,064 13,861 -25,501 -32,162 -24,312 -
-
Tax Rate 33.23% 155.57% 64.29% 65.25% 100.00% - - -
Total Cost 244,948 257,493 211,000 212,688 306,865 215,272 205,320 12.44%
-
Net Worth 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 1,417,308 1,441,838 -3.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 13,637 - 10,235 - 10,282 - - -
Div Payout % 32.54% - 84.84% - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 1,417,308 1,441,838 -3.63%
NOSH 272,750 272,564 272,941 272,854 274,204 272,559 272,044 0.17%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.61% -4.36% 5.41% 6.12% 0.00% 0.00% 0.00% -
ROE 3.07% -0.79% 0.87% 1.01% -1.87% -2.27% -1.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 105.17 90.53 81.73 83.03 111.91 78.98 75.47 24.68%
EPS 10.24 -3.90 4.42 5.08 -9.30 -11.80 -8.91 -
DPS 5.00 0.00 3.75 0.00 3.75 0.00 0.00 -
NAPS 5.00 5.01 5.07 5.03 4.97 5.20 5.30 -3.79%
Adjusted Per Share Value based on latest NOSH - 272,854
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.15 12.17 11.00 11.18 15.14 10.62 10.13 24.88%
EPS 2.07 -0.53 0.60 0.68 -1.26 -1.59 -1.20 -
DPS 0.67 0.00 0.50 0.00 0.51 0.00 0.00 -
NAPS 0.6728 0.6737 0.6827 0.6771 0.6723 0.6992 0.7113 -3.63%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.47 1.79 1.92 1.62 1.84 1.54 1.79 -
P/RPS 1.40 1.98 2.35 1.95 1.64 1.95 2.37 -29.53%
P/EPS 9.57 -45.39 43.44 31.89 -19.78 -13.05 -20.03 -
EY 10.45 -2.20 2.30 3.14 -5.05 -7.66 -4.99 -
DY 3.40 0.00 1.95 0.00 2.04 0.00 0.00 -
P/NAPS 0.29 0.36 0.38 0.32 0.37 0.30 0.34 -10.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/03/03 27/11/02 20/08/02 24/06/02 19/04/02 03/12/01 11/09/01 -
Price 1.34 1.60 1.89 1.92 1.96 1.70 1.81 -
P/RPS 1.27 1.77 2.31 2.31 1.75 2.15 2.40 -34.50%
P/EPS 8.72 -40.57 42.76 37.80 -21.08 -14.41 -20.25 -
EY 11.47 -2.47 2.34 2.65 -4.74 -6.94 -4.94 -
DY 3.73 0.00 1.98 0.00 1.91 0.00 0.00 -
P/NAPS 0.27 0.32 0.37 0.38 0.39 0.33 0.34 -14.20%

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