[BSTEAD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -22.01%
YoY- -16.17%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,219,100 10,046,000 9,921,300 9,597,900 9,326,300 8,555,800 7,691,300 20.83%
PBT 560,400 608,400 680,100 714,500 885,700 831,000 837,900 -23.50%
Tax -103,100 -96,500 -103,400 -95,400 -99,600 -99,100 -101,400 1.11%
NP 457,300 511,900 576,700 619,100 786,100 731,900 736,500 -27.19%
-
NP to SH 372,000 416,700 458,500 501,500 643,000 610,600 627,200 -29.38%
-
Tax Rate 18.40% 15.86% 15.20% 13.35% 11.25% 11.93% 12.10% -
Total Cost 9,761,800 9,534,100 9,344,600 8,978,800 8,540,200 7,823,900 6,954,800 25.33%
-
Net Worth 4,684,751 4,654,639 4,613,997 4,545,626 4,582,102 4,892,840 4,352,776 5.01%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 336,074 336,087 351,608 454,983 471,511 375,164 394,883 -10.18%
Div Payout % 90.34% 80.65% 76.69% 90.72% 73.33% 61.44% 62.96% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,684,751 4,654,639 4,613,997 4,545,626 4,582,102 4,892,840 4,352,776 5.01%
NOSH 1,034,161 1,034,364 1,034,528 1,033,096 1,034,334 1,034,427 940,124 6.55%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.47% 5.10% 5.81% 6.45% 8.43% 8.55% 9.58% -
ROE 7.94% 8.95% 9.94% 11.03% 14.03% 12.48% 14.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 988.15 971.22 959.02 929.04 901.67 827.11 818.12 13.40%
EPS 35.97 40.29 44.32 48.54 62.17 59.03 66.71 -33.72%
DPS 32.50 32.50 34.00 44.04 45.59 36.27 42.00 -15.70%
NAPS 4.53 4.50 4.46 4.40 4.43 4.73 4.63 -1.44%
Adjusted Per Share Value based on latest NOSH - 1,033,096
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 504.15 495.61 489.46 473.50 460.10 422.09 379.44 20.83%
EPS 18.35 20.56 22.62 24.74 31.72 30.12 30.94 -29.38%
DPS 16.58 16.58 17.35 22.45 23.26 18.51 19.48 -10.18%
NAPS 2.3112 2.2963 2.2763 2.2425 2.2605 2.4138 2.1474 5.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.13 5.20 5.20 5.32 5.43 5.25 4.49 -
P/RPS 0.52 0.54 0.54 0.57 0.60 0.63 0.55 -3.66%
P/EPS 14.26 12.91 11.73 10.96 8.73 8.89 6.73 64.89%
EY 7.01 7.75 8.52 9.12 11.45 11.24 14.86 -39.37%
DY 6.34 6.25 6.54 8.28 8.40 6.91 9.35 -22.79%
P/NAPS 1.13 1.16 1.17 1.21 1.23 1.11 0.97 10.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 20/11/12 22/08/12 28/05/12 27/02/12 21/11/11 -
Price 5.39 4.70 4.99 5.43 5.08 5.41 4.85 -
P/RPS 0.55 0.48 0.52 0.58 0.56 0.65 0.59 -4.56%
P/EPS 14.98 11.67 11.26 11.19 8.17 9.17 7.27 61.85%
EY 6.67 8.57 8.88 8.94 12.24 10.91 13.76 -38.26%
DY 6.03 6.91 6.81 8.11 8.97 6.70 8.66 -21.42%
P/NAPS 1.19 1.04 1.12 1.23 1.15 1.14 1.05 8.69%

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