[BSTEAD] QoQ TTM Result on 30-Sep-2003 [#3]

Stock

[BSTEAD] BOUSTEAD HOLDINGS BHD

Announcement Date

03-Dec-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 76.87%

YoY- 1115.75%

Quarter Report

BSTEAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
TTM Result
Revenue	1,178,433	1,154,827	1,081,496	1,058,216	1,007,205	982,640	983,214	12.84%
YoY %	2.04%	6.78%	2.20%	5.06%	2.50%	-0.06%	-	-
Horiz. %	119.86%	117.45%	110.00%	107.63%	102.44%	99.94%	100.00%	-
PBT	258,625	240,331	208,008	203,126	163,198	161,454	155,787	40.24%
YoY %	7.61%	15.54%	2.40%	24.47%	1.08%	3.64%	-	-
Horiz. %	166.01%	154.27%	133.52%	130.39%	104.76%	103.64%	100.00%	-
Tax	-117,654	-108,413	-95,422	-97,021	-103,208	-100,223	-98,822	12.34%
YoY %	-8.52%	-13.61%	1.65%	5.99%	-2.98%	-1.42%	-	-
Horiz. %	119.06%	109.71%	96.56%	98.18%	104.44%	101.42%	100.00%	-
NP	140,971	131,918	112,586	106,105	59,990	61,231	56,965	83.05%
YoY %	6.86%	17.17%	6.11%	76.87%	-2.03%	7.49%	-	-
Horiz. %	247.47%	231.58%	197.64%	186.26%	105.31%	107.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,971	131,918	112,586	106,105	59,990	61,231	56,965	83.05%
YoY %	6.86%	17.17%	6.11%	76.87%	-2.03%	7.49%	-	-
Horiz. %	247.47%	231.58%	197.64%	186.26%	105.31%	107.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.49%	45.11%	45.87%	47.76%	63.24%	62.08%	63.43%	-
YoY %	0.84%	-1.66%	-3.96%	-24.48%	1.87%	-2.13%	-	-
Horiz. %	71.72%	71.12%	72.32%	75.30%	99.70%	97.87%	100.00%	-
Total Cost	1,037,462	1,022,909	968,910	952,111	947,215	921,409	926,249	7.85%
YoY %	1.42%	5.57%	1.76%	0.52%	2.80%	-0.52%	-	-
Horiz. %	112.01%	110.44%	104.61%	102.79%	102.26%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,739,149	1,753,885	1,378,336	1,364,482	1,361,038	1,364,028	1,363,753	17.61%
YoY %	-0.84%	27.25%	1.02%	0.25%	-0.22%	0.02%	-	-
Horiz. %	127.53%	128.61%	101.07%	100.05%	99.80%	100.02%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Dividend
Div	66,039	48,014	48,014	23,845	23,845	23,872	23,872	97.18%
YoY %	37.54%	0.00%	101.36%	0.00%	-0.11%	0.00%	-	-
Horiz. %	276.64%	201.13%	201.13%	99.89%	99.89%	100.00%	100.00%	-
Div Payout %	46.85%	36.40%	42.65%	22.47%	39.75%	38.99%	41.91%	-
YoY %	28.71%	-14.65%	89.81%	-43.47%	1.95%	-6.97%	-	-
Horiz. %	111.79%	86.85%	101.77%	53.61%	94.85%	93.03%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Equity
Net Worth	1,739,149	1,753,885	1,378,336	1,364,482	1,361,038	1,364,028	1,363,753	17.61%
YoY %	-0.84%	27.25%	1.02%	0.25%	-0.22%	0.02%	-	-
Horiz. %	127.53%	128.61%	101.07%	100.05%	99.80%	100.02%	100.00%	-
NOSH	564,659	551,536	432,080	272,896	272,207	272,805	272,750	62.50%
YoY %	2.38%	27.65%	58.33%	0.25%	-0.22%	0.02%	-	-
Horiz. %	207.02%	202.21%	158.42%	100.05%	99.80%	100.02%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Ratio Analysis
NP Margin	11.96%	11.42%	10.41%	10.03%	5.96%	6.23%	5.79%	-
YoY %	4.73%	9.70%	3.79%	68.29%	-4.33%	7.60%	-	-
Horiz. %	206.56%	197.24%	179.79%	173.23%	102.94%	107.60%	100.00%	-
ROE	8.11%	7.52%	8.17%	7.78%	4.41%	4.49%	4.18%	-
YoY %	7.85%	-7.96%	5.01%	76.42%	-1.78%	7.42%	-	-
Horiz. %	194.02%	179.90%	195.45%	186.12%	105.50%	107.42%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Per Share
RPS	208.70	209.38	250.30	387.77	370.01	360.20	360.48	-30.55%
YoY %	-0.32%	-16.35%	-35.45%	4.80%	2.72%	-0.08%	-	-
Horiz. %	57.90%	58.08%	69.44%	107.57%	102.64%	99.92%	100.00%	-
EPS	24.97	23.92	26.06	38.88	22.04	22.44	20.89	12.64%
YoY %	4.39%	-8.21%	-32.97%	76.41%	-1.78%	7.42%	-	-
Horiz. %	119.53%	114.50%	124.75%	186.12%	105.51%	107.42%	100.00%	-
DPS	11.70	8.71	11.11	8.75	8.75	8.75	8.75	21.39%
YoY %	34.33%	-21.60%	26.97%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.71%	99.54%	126.97%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.08	3.18	3.19	5.00	5.00	5.00	5.00	-27.62%
YoY %	-3.14%	-0.31%	-36.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	61.60%	63.60%	63.80%	100.00%	100.00%	100.00%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 272,896
RPS	58.14	56.97	53.35	52.21	49.69	48.48	48.51	12.84%
YoY %	2.05%	6.79%	2.18%	5.07%	2.50%	-0.06%	-	-
Horiz. %	119.85%	117.44%	109.98%	107.63%	102.43%	99.94%	100.00%	-
EPS	6.95	6.51	5.55	5.23	2.96	3.02	2.81	82.98%
YoY %	6.76%	17.30%	6.12%	76.69%	-1.99%	7.47%	-	-
Horiz. %	247.33%	231.67%	197.51%	186.12%	105.34%	107.47%	100.00%	-
DPS	3.26	2.37	2.37	1.18	1.18	1.18	1.18	97.01%
YoY %	37.55%	0.00%	100.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	276.27%	200.85%	200.85%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.858	0.8653	0.68	0.6732	0.6715	0.6729	0.6728	17.61%
YoY %	-0.84%	27.25%	1.01%	0.25%	-0.21%	0.01%	-	-
Horiz. %	127.53%	128.61%	101.07%	100.06%	99.81%	100.01%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	-
Price	1.38	1.68	1.18	1.53	1.71	1.40	1.47	-
P/RPS	0.66	0.80	0.47	0.39	0.46	0.39	0.41	37.39%
YoY %	-17.50%	70.21%	20.51%	-15.22%	17.95%	-4.88%	-	-
Horiz. %	160.98%	195.12%	114.63%	95.12%	112.20%	95.12%	100.00%	-
P/EPS	5.53	7.02	4.53	3.94	7.76	6.24	7.04	-14.87%
YoY %	-21.23%	54.97%	14.97%	-49.23%	24.36%	-11.36%	-	-
Horiz. %	78.55%	99.72%	64.35%	55.97%	110.23%	88.64%	100.00%	-
EY	18.09	14.24	22.08	25.41	12.89	16.03	14.21	17.47%
YoY %	27.04%	-35.51%	-13.11%	97.13%	-19.59%	12.81%	-	-
Horiz. %	127.30%	100.21%	155.38%	178.82%	90.71%	112.81%	100.00%	-
DY	8.48	5.18	9.42	5.72	5.12	6.25	5.95	26.67%
YoY %	63.71%	-45.01%	64.69%	11.72%	-18.08%	5.04%	-	-
Horiz. %	142.52%	87.06%	158.32%	96.13%	86.05%	105.04%	100.00%	-
P/NAPS	0.45	0.53	0.37	0.31	0.34	0.28	0.29	34.06%
YoY %	-15.09%	43.24%	19.35%	-8.82%	21.43%	-3.45%	-	-
Horiz. %	155.17%	182.76%	127.59%	106.90%	117.24%	96.55%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	18/08/04	18/05/04	27/02/04	03/12/03	04/09/03	26/05/03	11/03/03	-
Price	1.35	1.49	1.49	1.25	1.68	1.52	1.34	-
P/RPS	0.65	0.71	0.60	0.32	0.45	0.42	0.37	45.64%
YoY %	-8.45%	18.33%	87.50%	-28.89%	7.14%	13.51%	-	-
Horiz. %	175.68%	191.89%	162.16%	86.49%	121.62%	113.51%	100.00%	-
P/EPS	5.41	6.23	5.72	3.21	7.62	6.77	6.42	-10.79%
YoY %	-13.16%	8.92%	78.19%	-57.87%	12.56%	5.45%	-	-
Horiz. %	84.27%	97.04%	89.10%	50.00%	118.69%	105.45%	100.00%	-
EY	18.49	16.05	17.49	31.10	13.12	14.77	15.59	12.05%
YoY %	15.20%	-8.23%	-43.76%	137.04%	-11.17%	-5.26%	-	-
Horiz. %	118.60%	102.95%	112.19%	199.49%	84.16%	94.74%	100.00%	-
DY	8.66	5.84	7.46	7.00	5.21	5.76	6.53	20.72%
YoY %	48.29%	-21.72%	6.57%	34.36%	-9.55%	-11.79%	-	-
Horiz. %	132.62%	89.43%	114.24%	107.20%	79.79%	88.21%	100.00%	-
P/NAPS	0.44	0.47	0.47	0.25	0.34	0.30	0.27	38.52%
YoY %	-6.38%	0.00%	88.00%	-26.47%	13.33%	11.11%	-	-
Horiz. %	162.96%	174.07%	174.07%	92.59%	125.93%	111.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos