[BSTEAD] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 38.47%
YoY- 240.04%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,535,094 6,629,070 5,751,919 4,522,393 4,164,560 4,172,299 4,114,326 49.74%
PBT 1,064,621 964,132 828,814 767,041 507,496 463,334 386,431 96.64%
Tax -206,442 -188,553 -174,278 -108,794 -39,037 -46,538 -35,033 226.60%
NP 858,179 775,579 654,536 658,247 468,459 416,796 351,398 81.44%
-
NP to SH 629,112 566,665 477,736 464,998 335,810 269,831 210,184 107.83%
-
Tax Rate 19.39% 19.56% 21.03% 14.18% 7.69% 10.04% 9.07% -
Total Cost 6,676,915 5,853,491 5,097,383 3,864,146 3,696,101 3,755,503 3,762,928 46.61%
-
Net Worth 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 1,926,351 20.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 216,136 214,603 183,146 122,635 110,640 110,504 110,504 56.46%
Div Payout % 34.36% 37.87% 38.34% 26.37% 32.95% 40.95% 52.58% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 1,926,351 20.89%
NOSH 628,948 629,128 618,680 598,139 598,287 598,517 598,245 3.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.39% 11.70% 11.38% 14.56% 11.25% 9.99% 8.54% -
ROE 24.58% 22.52% 20.59% 25.91% 16.51% 13.62% 10.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,198.05 1,053.69 929.71 756.08 696.08 697.11 687.73 44.82%
EPS 100.03 90.07 77.22 77.74 56.13 45.08 35.13 101.02%
DPS 34.36 34.11 29.60 20.50 18.50 18.50 18.50 51.15%
NAPS 4.07 4.00 3.75 3.00 3.40 3.31 3.22 16.91%
Adjusted Per Share Value based on latest NOSH - 598,139
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 371.74 327.04 283.77 223.11 205.45 205.84 202.98 49.74%
EPS 31.04 27.96 23.57 22.94 16.57 13.31 10.37 107.83%
DPS 10.66 10.59 9.04 6.05 5.46 5.45 5.45 56.46%
NAPS 1.2629 1.2415 1.1446 0.8853 1.0035 0.9774 0.9503 20.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.86 4.44 5.75 4.38 2.69 2.03 1.72 -
P/RPS 0.41 0.42 0.62 0.58 0.39 0.29 0.25 39.11%
P/EPS 4.86 4.93 7.45 5.63 4.79 4.50 4.90 -0.54%
EY 20.58 20.29 13.43 17.75 20.87 22.21 20.43 0.48%
DY 7.07 7.68 5.15 4.68 6.88 9.11 10.76 -24.43%
P/NAPS 1.19 1.11 1.53 1.46 0.79 0.61 0.53 71.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 20/05/08 29/02/08 26/11/07 29/08/07 15/05/07 27/02/07 -
Price 4.28 4.72 4.44 5.26 4.35 2.11 1.94 -
P/RPS 0.36 0.45 0.48 0.70 0.62 0.30 0.28 18.25%
P/EPS 4.28 5.24 5.75 6.77 7.75 4.68 5.52 -15.61%
EY 23.37 19.08 17.39 14.78 12.90 21.37 18.11 18.54%
DY 8.03 7.23 6.67 3.90 4.25 8.77 9.54 -10.86%
P/NAPS 1.05 1.18 1.18 1.75 1.28 0.64 0.60 45.26%

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