[BSTEAD] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -61.92%
YoY- 1596.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,188,811 1,495,566 1,100,809 966,733 959,285 1,137,733 1,108,548 57.19%
PBT 326,317 288,509 115,769 98,219 264,544 28,964 71,607 174.10%
Tax -59,584 -78,915 -14,176 -21,603 5,900 -9,158 -21,677 95.86%
NP 266,733 209,594 101,593 76,616 270,444 19,806 49,930 204.66%
-
NP to SH 179,170 145,739 89,444 63,383 166,432 16,551 23,465 286.32%
-
Tax Rate 18.26% 27.35% 12.25% 21.99% -2.23% 31.62% 30.27% -
Total Cost 1,922,078 1,285,972 999,216 890,117 688,841 1,117,927 1,058,618 48.66%
-
Net Worth 2,320,053 1,794,418 2,034,178 1,981,092 1,926,351 1,774,601 1,774,763 19.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 111,362 41,869 29,914 - 50,850 29,875 29,777 140.35%
Div Payout % 62.15% 28.73% 33.44% - 30.55% 180.51% 126.90% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,320,053 1,794,418 2,034,178 1,981,092 1,926,351 1,774,601 1,774,763 19.49%
NOSH 618,680 598,139 598,287 598,517 598,245 597,509 595,558 2.56%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.19% 14.01% 9.23% 7.93% 28.19% 1.74% 4.50% -
ROE 7.72% 8.12% 4.40% 3.20% 8.64% 0.93% 1.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 353.79 250.04 183.99 161.52 160.35 190.41 186.14 53.26%
EPS 28.96 24.36 14.95 10.59 27.82 2.77 3.94 276.66%
DPS 18.00 7.00 5.00 0.00 8.50 5.00 5.00 134.34%
NAPS 3.75 3.00 3.40 3.31 3.22 2.97 2.98 16.50%
Adjusted Per Share Value based on latest NOSH - 598,517
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 107.98 73.78 54.31 47.69 47.33 56.13 54.69 57.18%
EPS 8.84 7.19 4.41 3.13 8.21 0.82 1.16 285.82%
DPS 5.49 2.07 1.48 0.00 2.51 1.47 1.47 140.13%
NAPS 1.1446 0.8853 1.0035 0.9774 0.9503 0.8755 0.8756 19.49%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.75 4.38 2.69 2.03 1.72 1.68 1.60 -
P/RPS 1.63 1.75 1.46 1.26 1.07 0.88 0.86 52.97%
P/EPS 19.85 17.98 17.99 19.17 6.18 60.65 40.61 -37.86%
EY 5.04 5.56 5.56 5.22 16.17 1.65 2.46 61.10%
DY 3.13 1.60 1.86 0.00 4.94 2.98 3.13 0.00%
P/NAPS 1.53 1.46 0.79 0.61 0.53 0.57 0.54 99.85%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 29/08/07 15/05/07 27/02/07 23/11/06 25/08/06 -
Price 4.44 5.26 4.35 2.11 1.94 1.71 1.69 -
P/RPS 1.25 2.10 2.36 1.31 1.21 0.90 0.91 23.49%
P/EPS 15.33 21.59 29.10 19.92 6.97 61.73 42.89 -49.54%
EY 6.52 4.63 3.44 5.02 14.34 1.62 2.33 98.20%
DY 4.05 1.33 1.15 0.00 4.38 2.92 2.96 23.17%
P/NAPS 1.18 1.75 1.28 0.64 0.60 0.58 0.57 62.21%

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