[BSTEAD] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -14.99%
YoY- 140.3%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,227,869 1,951,232 2,006,833 1,843,884 2,188,811 1,495,566 1,100,809 7.51%
PBT 20,411 208,696 216,258 233,537 326,317 288,509 115,769 -68.39%
Tax 85,090 -28,375 -32,065 -35,878 -59,584 -78,915 -14,176 -
NP 105,501 180,321 184,193 197,659 266,733 209,594 101,593 2.53%
-
NP to SH 110,587 163,996 151,891 152,312 179,170 145,739 89,444 15.12%
-
Tax Rate -416.88% 13.60% 14.83% 15.36% 18.26% 27.35% 12.25% -
Total Cost 1,122,368 1,770,911 1,822,640 1,646,225 1,922,078 1,285,972 999,216 8.01%
-
Net Worth 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 26.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 81,361 48,271 31,447 31,456 111,362 41,869 29,914 94.25%
Div Payout % 73.57% 29.43% 20.70% 20.65% 62.15% 28.73% 33.44% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 26.80%
NOSH 650,894 643,626 628,948 629,128 618,680 598,139 598,287 5.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.59% 9.24% 9.18% 10.72% 12.19% 14.01% 9.23% -
ROE 3.80% 5.83% 5.93% 6.05% 7.72% 8.12% 4.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 188.64 303.16 319.08 293.09 353.79 250.04 183.99 1.67%
EPS 16.99 25.48 24.15 24.21 28.96 24.36 14.95 8.85%
DPS 12.50 7.50 5.00 5.00 18.00 7.00 5.00 83.69%
NAPS 4.47 4.37 4.07 4.00 3.75 3.00 3.40 19.91%
Adjusted Per Share Value based on latest NOSH - 629,128
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.58 96.26 99.01 90.97 107.98 73.78 54.31 7.51%
EPS 5.46 8.09 7.49 7.51 8.84 7.19 4.41 15.22%
DPS 4.01 2.38 1.55 1.55 5.49 2.07 1.48 93.76%
NAPS 1.4354 1.3876 1.2629 1.2415 1.1446 0.8853 1.0035 26.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.05 4.05 4.86 4.44 5.75 4.38 2.69 -
P/RPS 1.62 1.34 1.52 1.51 1.63 1.75 1.46 7.14%
P/EPS 17.95 15.89 20.12 18.34 19.85 17.98 17.99 -0.14%
EY 5.57 6.29 4.97 5.45 5.04 5.56 5.56 0.11%
DY 4.10 1.85 1.03 1.13 3.13 1.60 1.86 68.96%
P/NAPS 0.68 0.93 1.19 1.11 1.53 1.46 0.79 -9.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 29/08/07 -
Price 2.74 2.76 4.28 4.72 4.44 5.26 4.35 -
P/RPS 1.45 0.91 1.34 1.61 1.25 2.10 2.36 -27.62%
P/EPS 16.13 10.83 17.72 19.50 15.33 21.59 29.10 -32.40%
EY 6.20 9.23 5.64 5.13 6.52 4.63 3.44 47.83%
DY 4.56 2.72 1.17 1.06 4.05 1.33 1.15 149.47%
P/NAPS 0.61 0.63 1.05 1.18 1.18 1.75 1.28 -38.85%

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