[BSTEAD] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.11%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,164,560 4,172,299 4,114,326 4,143,211 3,354,710 2,520,037 1,924,170 67.55%
PBT 507,496 463,334 386,431 240,686 264,325 229,694 271,193 52.03%
Tax -39,037 -46,538 -35,033 -50,641 -53,525 -34,586 -40,746 -2.82%
NP 468,459 416,796 351,398 190,045 210,800 195,108 230,447 60.68%
-
NP to SH 335,810 269,831 210,184 136,750 150,453 155,941 190,503 46.07%
-
Tax Rate 7.69% 10.04% 9.07% 21.04% 20.25% 15.06% 15.02% -
Total Cost 3,696,101 3,755,503 3,762,928 3,953,166 3,143,910 2,324,929 1,693,723 68.48%
-
Net Worth 2,034,178 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 2,397,281 -10.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 110,640 110,504 110,504 95,081 94,521 93,871 93,871 11.61%
Div Payout % 32.95% 40.95% 52.58% 69.53% 62.82% 60.20% 49.28% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,034,178 1,981,092 1,926,351 1,774,601 1,774,763 1,749,396 2,397,281 -10.39%
NOSH 598,287 598,517 598,245 597,509 595,558 593,015 590,463 0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.25% 9.99% 8.54% 4.59% 6.28% 7.74% 11.98% -
ROE 16.51% 13.62% 10.91% 7.71% 8.48% 8.91% 7.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 696.08 697.11 687.73 693.41 563.29 424.95 325.87 66.09%
EPS 56.13 45.08 35.13 22.89 25.26 26.30 32.26 44.80%
DPS 18.50 18.50 18.50 16.00 16.00 16.00 16.00 10.19%
NAPS 3.40 3.31 3.22 2.97 2.98 2.95 4.06 -11.18%
Adjusted Per Share Value based on latest NOSH - 597,509
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 205.45 205.84 202.98 204.40 165.50 124.32 94.93 67.55%
EPS 16.57 13.31 10.37 6.75 7.42 7.69 9.40 46.07%
DPS 5.46 5.45 5.45 4.69 4.66 4.63 4.63 11.65%
NAPS 1.0035 0.9774 0.9503 0.8755 0.8756 0.863 1.1827 -10.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.69 2.03 1.72 1.68 1.60 1.77 1.58 -
P/RPS 0.39 0.29 0.25 0.24 0.28 0.42 0.48 -12.96%
P/EPS 4.79 4.50 4.90 7.34 6.33 6.73 4.90 -1.50%
EY 20.87 22.21 20.43 13.62 15.79 14.86 20.42 1.46%
DY 6.88 9.11 10.76 9.52 10.00 9.04 10.13 -22.78%
P/NAPS 0.79 0.61 0.53 0.57 0.54 0.60 0.39 60.30%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 15/05/07 27/02/07 23/11/06 25/08/06 25/05/06 15/03/06 -
Price 4.35 2.11 1.94 1.71 1.69 1.72 1.75 -
P/RPS 0.62 0.30 0.28 0.25 0.30 0.40 0.54 9.67%
P/EPS 7.75 4.68 5.52 7.47 6.69 6.54 5.42 27.00%
EY 12.90 21.37 18.11 13.38 14.95 15.29 18.44 -21.24%
DY 4.25 8.77 9.54 9.36 9.47 9.30 9.14 -40.06%
P/NAPS 1.28 0.64 0.60 0.58 0.57 0.58 0.43 107.34%

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