[BSTEAD] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.13%
YoY- -10.54%
Quarter Report
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,354,710 2,520,037 1,924,170 1,273,099 1,283,970 1,281,330 1,267,743 91.65%
PBT 264,325 229,694 271,193 192,332 214,843 231,691 246,754 4.70%
Tax -53,525 -34,586 -40,746 -43,324 -72,103 -103,313 -127,594 -44.05%
NP 210,800 195,108 230,447 149,008 142,740 128,378 119,160 46.42%
-
NP to SH 150,453 155,941 190,503 125,157 129,196 120,119 119,160 16.86%
-
Tax Rate 20.25% 15.06% 15.02% 22.53% 33.56% 44.59% 51.71% -
Total Cost 3,143,910 2,324,929 1,693,723 1,124,091 1,141,230 1,152,952 1,148,583 96.03%
-
Net Worth 1,774,763 1,749,396 2,397,281 1,565,468 1,805,921 1,781,437 1,795,359 -0.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 94,521 93,871 93,871 93,080 92,582 91,687 91,687 2.05%
Div Payout % 62.82% 60.20% 49.28% 74.37% 71.66% 76.33% 76.95% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,774,763 1,749,396 2,397,281 1,565,468 1,805,921 1,781,437 1,795,359 -0.76%
NOSH 595,558 593,015 590,463 586,317 582,555 580,272 577,286 2.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.28% 7.74% 11.98% 11.70% 11.12% 10.02% 9.40% -
ROE 8.48% 8.91% 7.95% 7.99% 7.15% 6.74% 6.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 563.29 424.95 325.87 217.13 220.40 220.82 219.60 87.70%
EPS 25.26 26.30 32.26 21.35 22.18 20.70 20.64 14.45%
DPS 16.00 16.00 16.00 16.00 16.00 15.80 15.88 0.50%
NAPS 2.98 2.95 4.06 2.67 3.10 3.07 3.11 -2.81%
Adjusted Per Share Value based on latest NOSH - 586,317
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 165.50 124.32 94.93 62.81 63.34 63.21 62.54 91.66%
EPS 7.42 7.69 9.40 6.17 6.37 5.93 5.88 16.82%
DPS 4.66 4.63 4.63 4.59 4.57 4.52 4.52 2.06%
NAPS 0.8756 0.863 1.1827 0.7723 0.8909 0.8789 0.8857 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.77 1.58 1.67 1.61 1.62 1.51 -
P/RPS 0.28 0.42 0.48 0.77 0.73 0.73 0.69 -45.27%
P/EPS 6.33 6.73 4.90 7.82 7.26 7.83 7.32 -9.25%
EY 15.79 14.86 20.42 12.78 13.77 12.78 13.67 10.11%
DY 10.00 9.04 10.13 9.58 9.94 9.75 10.52 -3.33%
P/NAPS 0.54 0.60 0.39 0.63 0.52 0.53 0.49 6.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 15/03/06 29/11/05 22/08/05 16/05/05 25/02/05 -
Price 1.69 1.72 1.75 1.65 1.69 1.60 1.57 -
P/RPS 0.30 0.40 0.54 0.76 0.77 0.72 0.71 -43.78%
P/EPS 6.69 6.54 5.42 7.73 7.62 7.73 7.61 -8.25%
EY 14.95 15.29 18.44 12.94 13.12 12.94 13.15 8.95%
DY 9.47 9.30 9.14 9.70 9.47 9.88 10.12 -4.34%
P/NAPS 0.57 0.58 0.43 0.62 0.55 0.52 0.50 9.15%

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