[BSTEAD] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.74%
YoY- 127.29%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,990,760 7,535,094 6,629,070 5,751,919 4,522,393 4,164,560 4,172,299 54.03%
PBT 984,808 1,064,621 964,132 828,814 767,041 507,496 463,334 65.08%
Tax -155,902 -206,442 -188,553 -174,278 -108,794 -39,037 -46,538 123.39%
NP 828,906 858,179 775,579 654,536 658,247 468,459 416,796 57.94%
-
NP to SH 647,369 629,112 566,665 477,736 464,998 335,810 269,831 78.92%
-
Tax Rate 15.83% 19.39% 19.56% 21.03% 14.18% 7.69% 10.04% -
Total Cost 7,161,854 6,676,915 5,853,491 5,097,383 3,864,146 3,696,101 3,755,503 53.60%
-
Net Worth 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 26.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 222,538 216,136 214,603 183,146 122,635 110,640 110,504 59.26%
Div Payout % 34.38% 34.36% 37.87% 38.34% 26.37% 32.95% 40.95% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 26.23%
NOSH 643,626 628,948 629,128 618,680 598,139 598,287 598,517 4.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.37% 11.39% 11.70% 11.38% 14.56% 11.25% 9.99% -
ROE 23.02% 24.58% 22.52% 20.59% 25.91% 16.51% 13.62% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,241.52 1,198.05 1,053.69 929.71 756.08 696.08 697.11 46.77%
EPS 100.58 100.03 90.07 77.22 77.74 56.13 45.08 70.49%
DPS 34.58 34.36 34.11 29.60 20.50 18.50 18.50 51.56%
NAPS 4.37 4.07 4.00 3.75 3.00 3.40 3.31 20.28%
Adjusted Per Share Value based on latest NOSH - 618,680
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 394.22 371.74 327.04 283.77 223.11 205.45 205.84 54.03%
EPS 31.94 31.04 27.96 23.57 22.94 16.57 13.31 78.95%
DPS 10.98 10.66 10.59 9.04 6.05 5.46 5.45 59.31%
NAPS 1.3876 1.2629 1.2415 1.1446 0.8853 1.0035 0.9774 26.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.05 4.86 4.44 5.75 4.38 2.69 2.03 -
P/RPS 0.33 0.41 0.42 0.62 0.58 0.39 0.29 8.97%
P/EPS 4.03 4.86 4.93 7.45 5.63 4.79 4.50 -7.07%
EY 24.83 20.58 20.29 13.43 17.75 20.87 22.21 7.69%
DY 8.54 7.07 7.68 5.15 4.68 6.88 9.11 -4.20%
P/NAPS 0.93 1.19 1.11 1.53 1.46 0.79 0.61 32.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 29/08/07 15/05/07 -
Price 2.76 4.28 4.72 4.44 5.26 4.35 2.11 -
P/RPS 0.22 0.36 0.45 0.48 0.70 0.62 0.30 -18.63%
P/EPS 2.74 4.28 5.24 5.75 6.77 7.75 4.68 -29.94%
EY 36.44 23.37 19.08 17.39 14.78 12.90 21.37 42.59%
DY 12.53 8.03 7.23 6.67 3.90 4.25 8.77 26.77%
P/NAPS 0.63 1.05 1.18 1.18 1.75 1.28 0.64 -1.04%

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