[BSTEAD] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.52%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,172,299 4,114,326 4,143,211 3,354,710 2,520,037 1,924,170 1,273,099 120.79%
PBT 463,334 386,431 240,686 264,325 229,694 271,193 192,332 79.80%
Tax -46,538 -35,033 -50,641 -53,525 -34,586 -40,746 -43,324 4.89%
NP 416,796 351,398 190,045 210,800 195,108 230,447 149,008 98.64%
-
NP to SH 269,831 210,184 136,750 150,453 155,941 190,503 125,157 66.96%
-
Tax Rate 10.04% 9.07% 21.04% 20.25% 15.06% 15.02% 22.53% -
Total Cost 3,755,503 3,762,928 3,953,166 3,143,910 2,324,929 1,693,723 1,124,091 123.64%
-
Net Worth 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 2,397,281 1,565,468 17.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 110,504 110,504 95,081 94,521 93,871 93,871 93,080 12.13%
Div Payout % 40.95% 52.58% 69.53% 62.82% 60.20% 49.28% 74.37% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 2,397,281 1,565,468 17.01%
NOSH 598,517 598,245 597,509 595,558 593,015 590,463 586,317 1.38%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.99% 8.54% 4.59% 6.28% 7.74% 11.98% 11.70% -
ROE 13.62% 10.91% 7.71% 8.48% 8.91% 7.95% 7.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 697.11 687.73 693.41 563.29 424.95 325.87 217.13 117.78%
EPS 45.08 35.13 22.89 25.26 26.30 32.26 21.35 64.66%
DPS 18.50 18.50 16.00 16.00 16.00 16.00 16.00 10.17%
NAPS 3.31 3.22 2.97 2.98 2.95 4.06 2.67 15.41%
Adjusted Per Share Value based on latest NOSH - 595,558
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 205.84 202.98 204.40 165.50 124.32 94.93 62.81 120.79%
EPS 13.31 10.37 6.75 7.42 7.69 9.40 6.17 67.03%
DPS 5.45 5.45 4.69 4.66 4.63 4.63 4.59 12.14%
NAPS 0.9774 0.9503 0.8755 0.8756 0.863 1.1827 0.7723 17.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.03 1.72 1.68 1.60 1.77 1.58 1.67 -
P/RPS 0.29 0.25 0.24 0.28 0.42 0.48 0.77 -47.87%
P/EPS 4.50 4.90 7.34 6.33 6.73 4.90 7.82 -30.83%
EY 22.21 20.43 13.62 15.79 14.86 20.42 12.78 44.59%
DY 9.11 10.76 9.52 10.00 9.04 10.13 9.58 -3.30%
P/NAPS 0.61 0.53 0.57 0.54 0.60 0.39 0.63 -2.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 23/11/06 25/08/06 25/05/06 15/03/06 29/11/05 -
Price 2.11 1.94 1.71 1.69 1.72 1.75 1.65 -
P/RPS 0.30 0.28 0.25 0.30 0.40 0.54 0.76 -46.21%
P/EPS 4.68 5.52 7.47 6.69 6.54 5.42 7.73 -28.45%
EY 21.37 18.11 13.38 14.95 15.29 18.44 12.94 39.75%
DY 8.77 9.54 9.36 9.47 9.30 9.14 9.70 -6.50%
P/NAPS 0.64 0.60 0.58 0.57 0.58 0.43 0.62 2.14%

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