[BSTEAD] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -57.03%
YoY- 29.91%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 310,138 297,754 247,629 225,975 286,858 246,743 223,064 24.49%
PBT 67,651 59,272 35,530 45,555 62,769 19,344 33,786 58.66%
Tax -19,260 -23,907 -24,707 -27,548 -20,859 -30,094 -21,722 -7.68%
NP 48,391 35,365 10,823 18,007 41,910 -10,750 12,064 151.81%
-
NP to SH 48,391 35,365 10,823 18,007 41,910 -10,750 12,064 151.81%
-
Tax Rate 28.47% 40.33% 69.54% 60.47% 33.23% 155.57% 64.29% -
Total Cost 261,747 262,389 236,806 207,968 244,948 257,493 211,000 15.40%
-
Net Worth 1,378,336 1,364,482 1,361,038 1,364,028 1,363,753 1,365,546 1,383,811 -0.26%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 37,807 - 10,207 - 13,637 - 10,235 138.39%
Div Payout % 78.13% - 94.32% - 32.54% - 84.84% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,378,336 1,364,482 1,361,038 1,364,028 1,363,753 1,365,546 1,383,811 -0.26%
NOSH 432,080 272,896 272,207 272,805 272,750 272,564 272,941 35.71%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.60% 11.88% 4.37% 7.97% 14.61% -4.36% 5.41% -
ROE 3.51% 2.59% 0.80% 1.32% 3.07% -0.79% 0.87% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.78 109.11 90.97 82.83 105.17 90.53 81.73 -8.26%
EPS 11.20 8.64 2.64 4.40 10.24 -3.90 4.42 85.55%
DPS 8.75 0.00 3.75 0.00 5.00 0.00 3.75 75.64%
NAPS 3.19 5.00 5.00 5.00 5.00 5.01 5.07 -26.51%
Adjusted Per Share Value based on latest NOSH - 272,805
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.30 14.69 12.22 11.15 14.15 12.17 11.00 24.52%
EPS 2.39 1.74 0.53 0.89 2.07 -0.53 0.60 150.65%
DPS 1.87 0.00 0.50 0.00 0.67 0.00 0.50 140.36%
NAPS 0.68 0.6732 0.6715 0.6729 0.6728 0.6737 0.6827 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 1.53 1.71 1.40 1.47 1.79 1.92 -
P/RPS 1.64 1.40 1.88 1.69 1.40 1.98 2.35 -21.27%
P/EPS 10.54 11.81 43.01 21.21 9.57 -45.39 43.44 -60.99%
EY 9.49 8.47 2.33 4.71 10.45 -2.20 2.30 156.58%
DY 7.42 0.00 2.19 0.00 3.40 0.00 1.95 143.13%
P/NAPS 0.37 0.31 0.34 0.28 0.29 0.36 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 20/08/02 -
Price 1.49 1.25 1.68 1.52 1.34 1.60 1.89 -
P/RPS 2.08 1.15 1.85 1.84 1.27 1.77 2.31 -6.73%
P/EPS 13.30 9.65 42.25 23.03 8.72 -40.57 42.76 -53.99%
EY 7.52 10.37 2.37 4.34 11.47 -2.47 2.34 117.30%
DY 5.87 0.00 2.23 0.00 3.73 0.00 1.98 105.96%
P/NAPS 0.47 0.25 0.34 0.30 0.27 0.32 0.37 17.23%

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