[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
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,178,433 1,154,827 1,081,496 1,058,216 1,007,205 982,640 983,214 12.84%
PBT 258,625 240,331 208,008 203,126 163,198 161,454 155,787 40.24%
Tax -117,654 -108,413 -95,422 -97,021 -103,208 -100,223 -98,822 12.34%
NP 140,971 131,918 112,586 106,105 59,990 61,231 56,965 83.05%
-
NP to SH 140,971 131,918 112,586 106,105 59,990 61,231 56,965 83.05%
-
Tax Rate 45.49% 45.11% 45.87% 47.76% 63.24% 62.08% 63.43% -
Total Cost 1,037,462 1,022,909 968,910 952,111 947,215 921,409 926,249 7.85%
-
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%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 66,039 48,014 48,014 23,845 23,845 23,872 23,872 97.18%
Div Payout % 46.85% 36.40% 42.65% 22.47% 39.75% 38.99% 41.91% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
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%
NOSH 564,659 551,536 432,080 272,896 272,207 272,805 272,750 62.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.96% 11.42% 10.41% 10.03% 5.96% 6.23% 5.79% -
ROE 8.11% 7.52% 8.17% 7.78% 4.41% 4.49% 4.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 208.70 209.38 250.30 387.77 370.01 360.20 360.48 -30.55%
EPS 24.97 23.92 26.06 38.88 22.04 22.44 20.89 12.64%
DPS 11.70 8.71 11.11 8.75 8.75 8.75 8.75 21.39%
NAPS 3.08 3.18 3.19 5.00 5.00 5.00 5.00 -27.62%
Adjusted Per Share Value based on latest NOSH - 272,896
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.14 56.97 53.35 52.21 49.69 48.48 48.51 12.84%
EPS 6.95 6.51 5.55 5.23 2.96 3.02 2.81 82.98%
DPS 3.26 2.37 2.37 1.18 1.18 1.18 1.18 97.01%
NAPS 0.858 0.8653 0.68 0.6732 0.6715 0.6729 0.6728 17.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
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%
P/EPS 5.53 7.02 4.53 3.94 7.76 6.24 7.04 -14.87%
EY 18.09 14.24 22.08 25.41 12.89 16.03 14.21 17.47%
DY 8.48 5.18 9.42 5.72 5.12 6.25 5.95 26.67%
P/NAPS 0.45 0.53 0.37 0.31 0.34 0.28 0.29 34.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
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%
P/EPS 5.41 6.23 5.72 3.21 7.62 6.77 6.42 -10.79%
EY 18.49 16.05 17.49 31.10 13.12 14.77 15.59 12.05%
DY 8.66 5.84 7.46 7.00 5.21 5.76 6.53 20.72%
P/NAPS 0.44 0.47 0.47 0.25 0.34 0.30 0.27 38.52%

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