[BSTEAD] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -38.93%
YoY- 48.36%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,689,800 1,513,900 1,425,000 1,553,100 1,481,100 1,419,100 1,276,200 20.51%
PBT 252,000 153,700 185,900 134,600 208,000 125,500 82,000 110.94%
Tax -17,300 -29,100 -24,500 -30,400 -28,700 -17,000 -19,200 -6.69%
NP 234,700 124,600 161,400 104,200 179,300 108,500 62,800 140.24%
-
NP to SH 208,900 91,900 146,500 90,200 147,700 86,200 46,900 169.97%
-
Tax Rate 6.87% 18.93% 13.18% 22.59% 13.80% 13.55% 23.41% -
Total Cost 1,455,100 1,389,300 1,263,600 1,448,900 1,301,800 1,310,600 1,213,400 12.83%
-
Net Worth 4,230,648 4,091,760 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 27.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 112,817 112,876 93,431 46,256 91,171 52,072 32,552 128.49%
Div Payout % 54.01% 122.82% 63.78% 51.28% 61.73% 60.41% 69.41% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,230,648 4,091,760 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 27.48%
NOSH 940,144 940,634 934,311 925,128 911,716 694,302 651,054 27.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.89% 8.23% 11.33% 6.71% 12.11% 7.65% 4.92% -
ROE 4.94% 2.25% 3.61% 2.28% 3.86% 3.04% 1.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.74 160.94 152.52 167.88 162.45 204.39 196.02 -5.60%
EPS 22.22 9.77 15.68 9.75 16.20 12.41 7.21 111.34%
DPS 12.00 12.00 10.00 5.00 10.00 7.50 5.00 78.97%
NAPS 4.50 4.35 4.34 4.27 4.20 4.08 4.51 -0.14%
Adjusted Per Share Value based on latest NOSH - 925,128
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.36 74.69 70.30 76.62 73.07 70.01 62.96 20.51%
EPS 10.31 4.53 7.23 4.45 7.29 4.25 2.31 170.34%
DPS 5.57 5.57 4.61 2.28 4.50 2.57 1.61 128.22%
NAPS 2.0871 2.0186 2.0004 1.9488 1.8891 1.3975 1.4486 27.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.79 4.38 3.52 3.13 3.08 3.09 3.51 -
P/RPS 2.66 2.72 2.31 1.86 1.90 1.51 1.79 30.12%
P/EPS 21.56 44.83 22.45 32.10 19.01 24.89 48.72 -41.84%
EY 4.64 2.23 4.45 3.12 5.26 4.02 2.05 72.13%
DY 2.51 2.74 2.84 1.60 3.25 2.43 1.42 46.04%
P/NAPS 1.06 1.01 0.81 0.73 0.73 0.76 0.78 22.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 23/08/10 31/05/10 25/02/10 23/11/09 21/08/09 -
Price 4.81 4.68 3.88 3.15 3.03 3.05 3.24 -
P/RPS 2.68 2.91 2.54 1.88 1.87 1.49 1.65 38.05%
P/EPS 21.65 47.90 24.74 32.31 18.70 24.57 44.98 -38.50%
EY 4.62 2.09 4.04 3.10 5.35 4.07 2.22 62.78%
DY 2.49 2.56 2.58 1.59 3.30 2.46 1.54 37.63%
P/NAPS 1.07 1.08 0.89 0.74 0.72 0.75 0.72 30.13%

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