[BSTEAD] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.9%
YoY- 39.22%
Quarter Report
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 5,670,901 6,401,534 7,029,818 7,990,760 7,535,094 6,629,070 5,751,919 -0.94%
PBT 397,207 531,465 678,902 984,808 1,064,621 964,132 828,814 -38.78%
Tax 19,215 6,350 -11,228 -155,902 -206,442 -188,553 -174,278 -
NP 416,422 537,815 667,674 828,906 858,179 775,579 654,536 -26.04%
-
NP to SH 382,283 487,274 578,786 647,369 629,112 566,665 477,736 -13.82%
-
Tax Rate -4.84% -1.19% 1.65% 15.83% 19.39% 19.56% 21.03% -
Total Cost 5,254,479 5,863,719 6,362,144 7,161,854 6,676,915 5,853,491 5,097,383 2.04%
-
Net Worth 2,936,254 2,969,272 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 17.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 194,744 193,639 192,537 222,538 216,136 214,603 183,146 4.18%
Div Payout % 50.94% 39.74% 33.27% 34.38% 34.36% 37.87% 38.34% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,936,254 2,969,272 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 17.01%
NOSH 651,054 651,156 650,894 643,626 628,948 629,128 618,680 3.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.34% 8.40% 9.50% 10.37% 11.39% 11.70% 11.38% -
ROE 13.02% 16.41% 19.89% 23.02% 24.58% 22.52% 20.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 871.03 983.10 1,080.02 1,241.52 1,198.05 1,053.69 929.71 -4.25%
EPS 58.72 74.83 88.92 100.58 100.03 90.07 77.22 -16.70%
DPS 30.00 29.74 29.58 34.58 34.36 34.11 29.60 0.89%
NAPS 4.51 4.56 4.47 4.37 4.07 4.00 3.75 13.10%
Adjusted Per Share Value based on latest NOSH - 643,626
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 279.77 315.81 346.81 394.22 371.74 327.04 283.77 -0.94%
EPS 18.86 24.04 28.55 31.94 31.04 27.96 23.57 -13.82%
DPS 9.61 9.55 9.50 10.98 10.66 10.59 9.04 4.16%
NAPS 1.4486 1.4649 1.4354 1.3876 1.2629 1.2415 1.1446 17.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.51 2.92 3.05 4.05 4.86 4.44 5.75 -
P/RPS 0.40 0.30 0.28 0.33 0.41 0.42 0.62 -25.35%
P/EPS 5.98 3.90 3.43 4.03 4.86 4.93 7.45 -13.64%
EY 16.73 25.63 29.15 24.83 20.58 20.29 13.43 15.79%
DY 8.55 10.18 9.70 8.54 7.07 7.68 5.15 40.25%
P/NAPS 0.78 0.64 0.68 0.93 1.19 1.11 1.53 -36.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 18/05/09 26/02/09 19/11/08 19/08/08 20/05/08 29/02/08 -
Price 3.24 3.15 2.74 2.76 4.28 4.72 4.44 -
P/RPS 0.37 0.32 0.25 0.22 0.36 0.45 0.48 -15.94%
P/EPS 5.52 4.21 3.08 2.74 4.28 5.24 5.75 -2.68%
EY 18.12 23.76 32.45 36.44 23.37 19.08 17.39 2.78%
DY 9.26 9.44 10.80 12.53 8.03 7.23 6.67 24.47%
P/NAPS 0.72 0.69 0.61 0.63 1.05 1.18 1.18 -28.08%

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