[BSTEAD] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.02%
YoY- -60.08%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,481,100 1,419,100 1,276,200 1,215,600 1,227,869 1,951,232 2,006,833 -18.28%
PBT 208,000 125,500 82,000 86,100 20,411 208,696 216,258 -2.55%
Tax -28,700 -17,000 -19,200 -18,300 85,090 -28,375 -32,065 -7.10%
NP 179,300 108,500 62,800 67,800 105,501 180,321 184,193 -1.77%
-
NP to SH 147,700 86,200 46,900 60,800 110,587 163,996 151,891 -1.84%
-
Tax Rate 13.80% 13.55% 23.41% 21.25% -416.88% 13.60% 14.83% -
Total Cost 1,301,800 1,310,600 1,213,400 1,147,800 1,122,368 1,770,911 1,822,640 -20.04%
-
Net Worth 3,829,207 2,832,756 2,936,254 2,969,272 2,909,498 2,812,647 2,559,819 30.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 91,171 52,072 32,552 32,557 81,361 48,271 31,447 102.92%
Div Payout % 61.73% 60.41% 69.41% 53.55% 73.57% 29.43% 20.70% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,829,207 2,832,756 2,936,254 2,969,272 2,909,498 2,812,647 2,559,819 30.70%
NOSH 911,716 694,302 651,054 651,156 650,894 643,626 628,948 27.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.11% 7.65% 4.92% 5.58% 8.59% 9.24% 9.18% -
ROE 3.86% 3.04% 1.60% 2.05% 3.80% 5.83% 5.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 162.45 204.39 196.02 186.68 188.64 303.16 319.08 -36.16%
EPS 16.20 12.41 7.21 9.34 16.99 25.48 24.15 -23.31%
DPS 10.00 7.50 5.00 5.00 12.50 7.50 5.00 58.53%
NAPS 4.20 4.08 4.51 4.56 4.47 4.37 4.07 2.11%
Adjusted Per Share Value based on latest NOSH - 651,156
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.07 70.01 62.96 59.97 60.58 96.26 99.01 -18.28%
EPS 7.29 4.25 2.31 3.00 5.46 8.09 7.49 -1.78%
DPS 4.50 2.57 1.61 1.61 4.01 2.38 1.55 103.11%
NAPS 1.8891 1.3975 1.4486 1.4649 1.4354 1.3876 1.2629 30.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.08 3.09 3.51 2.92 3.05 4.05 4.86 -
P/RPS 1.90 1.51 1.79 1.56 1.62 1.34 1.52 15.99%
P/EPS 19.01 24.89 48.72 31.27 17.95 15.89 20.12 -3.70%
EY 5.26 4.02 2.05 3.20 5.57 6.29 4.97 3.84%
DY 3.25 2.43 1.42 1.71 4.10 1.85 1.03 114.67%
P/NAPS 0.73 0.76 0.78 0.64 0.68 0.93 1.19 -27.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 21/08/09 18/05/09 26/02/09 19/11/08 19/08/08 -
Price 3.03 3.05 3.24 3.15 2.74 2.76 4.28 -
P/RPS 1.87 1.49 1.65 1.69 1.45 0.91 1.34 24.80%
P/EPS 18.70 24.57 44.98 33.74 16.13 10.83 17.72 3.64%
EY 5.35 4.07 2.22 2.96 6.20 9.23 5.64 -3.44%
DY 3.30 2.46 1.54 1.59 4.56 2.72 1.17 99.25%
P/NAPS 0.72 0.75 0.72 0.69 0.61 0.63 1.05 -22.18%

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