[BSTEAD] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 11.02%
YoY- 87.34%
Quarter Report
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 6,401,534 7,029,818 7,990,760 7,535,094 6,629,070 5,751,919 4,522,393 26.04%
PBT 531,465 678,902 984,808 1,064,621 964,132 828,814 767,041 -21.68%
Tax 6,350 -11,228 -155,902 -206,442 -188,553 -174,278 -108,794 -
NP 537,815 667,674 828,906 858,179 775,579 654,536 658,247 -12.59%
-
NP to SH 487,274 578,786 647,369 629,112 566,665 477,736 464,998 3.16%
-
Tax Rate -1.19% 1.65% 15.83% 19.39% 19.56% 21.03% 14.18% -
Total Cost 5,863,719 6,362,144 7,161,854 6,676,915 5,853,491 5,097,383 3,864,146 32.01%
-
Net Worth 2,969,272 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 39.85%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 193,639 192,537 222,538 216,136 214,603 183,146 122,635 35.56%
Div Payout % 39.74% 33.27% 34.38% 34.36% 37.87% 38.34% 26.37% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,969,272 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 39.85%
NOSH 651,156 650,894 643,626 628,948 629,128 618,680 598,139 5.81%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.40% 9.50% 10.37% 11.39% 11.70% 11.38% 14.56% -
ROE 16.41% 19.89% 23.02% 24.58% 22.52% 20.59% 25.91% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 983.10 1,080.02 1,241.52 1,198.05 1,053.69 929.71 756.08 19.11%
EPS 74.83 88.92 100.58 100.03 90.07 77.22 77.74 -2.50%
DPS 29.74 29.58 34.58 34.36 34.11 29.60 20.50 28.12%
NAPS 4.56 4.47 4.37 4.07 4.00 3.75 3.00 32.16%
Adjusted Per Share Value based on latest NOSH - 628,948
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 315.81 346.81 394.22 371.74 327.04 283.77 223.11 26.04%
EPS 24.04 28.55 31.94 31.04 27.96 23.57 22.94 3.16%
DPS 9.55 9.50 10.98 10.66 10.59 9.04 6.05 35.53%
NAPS 1.4649 1.4354 1.3876 1.2629 1.2415 1.1446 0.8853 39.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.92 3.05 4.05 4.86 4.44 5.75 4.38 -
P/RPS 0.30 0.28 0.33 0.41 0.42 0.62 0.58 -35.53%
P/EPS 3.90 3.43 4.03 4.86 4.93 7.45 5.63 -21.69%
EY 25.63 29.15 24.83 20.58 20.29 13.43 17.75 27.72%
DY 10.18 9.70 8.54 7.07 7.68 5.15 4.68 67.80%
P/NAPS 0.64 0.68 0.93 1.19 1.11 1.53 1.46 -42.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 26/02/09 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 -
Price 3.15 2.74 2.76 4.28 4.72 4.44 5.26 -
P/RPS 0.32 0.25 0.22 0.36 0.45 0.48 0.70 -40.62%
P/EPS 4.21 3.08 2.74 4.28 5.24 5.75 6.77 -27.12%
EY 23.76 32.45 36.44 23.37 19.08 17.39 14.78 37.19%
DY 9.44 10.80 12.53 8.03 7.23 6.67 3.90 80.17%
P/NAPS 0.69 0.61 0.63 1.05 1.18 1.18 1.75 -46.19%

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