[BSTEAD] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -24.8%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,679,000 2,512,100 2,496,900 2,358,000 2,554,300 2,188,700 2,225,300 13.10%
PBT 173,400 132,700 79,400 222,900 245,100 167,100 250,600 -21.68%
Tax -8,100 -30,800 -23,400 -34,200 -15,000 -22,800 -27,600 -55.67%
NP 165,300 101,900 56,000 188,700 230,100 144,300 223,000 -18.02%
-
NP to SH 150,500 77,900 43,700 144,600 192,300 120,900 185,200 -12.86%
-
Tax Rate 4.67% 23.21% 29.47% 15.34% 6.12% 13.64% 11.01% -
Total Cost 2,513,700 2,410,200 2,440,900 2,169,300 2,324,200 2,044,400 2,002,300 16.29%
-
Net Worth 4,654,639 4,613,997 4,545,626 4,582,102 4,892,840 4,352,776 4,343,268 4.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 77,577 103,452 77,482 77,575 93,098 206,827 - -
Div Payout % 51.55% 132.80% 177.30% 53.65% 48.41% 171.07% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,654,639 4,613,997 4,545,626 4,582,102 4,892,840 4,352,776 4,343,268 4.70%
NOSH 1,034,364 1,034,528 1,033,096 1,034,334 1,034,427 940,124 940,101 6.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.17% 4.06% 2.24% 8.00% 9.01% 6.59% 10.02% -
ROE 3.23% 1.69% 0.96% 3.16% 3.93% 2.78% 4.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 259.00 242.83 241.69 227.97 246.93 232.81 236.71 6.15%
EPS 14.55 7.53 4.23 13.98 18.59 12.86 19.70 -18.21%
DPS 7.50 10.00 7.50 7.50 9.00 22.00 0.00 -
NAPS 4.50 4.46 4.40 4.43 4.73 4.63 4.62 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,034,334
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.17 123.93 123.18 116.33 126.01 107.98 109.78 13.10%
EPS 7.42 3.84 2.16 7.13 9.49 5.96 9.14 -12.92%
DPS 3.83 5.10 3.82 3.83 4.59 10.20 0.00 -
NAPS 2.2963 2.2763 2.2425 2.2605 2.4138 2.1474 2.1427 4.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.20 5.20 5.32 5.43 5.25 4.49 5.51 -
P/RPS 2.01 2.14 2.20 2.38 2.13 1.93 2.33 -9.33%
P/EPS 35.74 69.06 125.77 38.84 28.24 34.91 27.97 17.66%
EY 2.80 1.45 0.80 2.57 3.54 2.86 3.58 -15.04%
DY 1.44 1.92 1.41 1.38 1.71 4.90 0.00 -
P/NAPS 1.16 1.17 1.21 1.23 1.11 0.97 1.19 -1.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 22/08/12 28/05/12 27/02/12 21/11/11 18/08/11 -
Price 4.70 4.99 5.43 5.08 5.41 4.85 4.90 -
P/RPS 1.81 2.05 2.25 2.23 2.19 2.08 2.07 -8.52%
P/EPS 32.30 66.27 128.37 36.34 29.10 37.71 24.87 18.94%
EY 3.10 1.51 0.78 2.75 3.44 2.65 4.02 -15.84%
DY 1.60 2.00 1.38 1.48 1.66 4.54 0.00 -
P/NAPS 1.04 1.12 1.23 1.15 1.14 1.05 1.06 -1.25%

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