[BSTEAD] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 38.7%
YoY- -50.3%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 983,214 1,003,221 991,430 973,686 958,595 938,383 901,478 5.93%
PBT 155,787 107,368 79,933 35,399 -14,396 -19,933 3,945 1051.90%
Tax -98,822 -117,814 -111,891 -79,421 -43,367 -12,329 -3,945 751.11%
NP 56,965 -10,446 -31,958 -44,022 -57,763 -32,262 0 -
-
NP to SH 56,965 -10,446 -31,958 -68,334 -111,472 -98,173 -70,137 -
-
Tax Rate 63.43% 109.73% 139.98% 224.36% - - 100.00% -
Total Cost 926,249 1,013,667 1,023,388 1,017,708 1,016,358 970,645 901,478 1.81%
-
Net Worth 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 1,417,308 1,441,838 -3.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 23,872 10,235 10,235 - - 10,313 10,313 74.71%
Div Payout % 41.91% 0.00% 0.00% - - 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 1,417,308 1,441,838 -3.63%
NOSH 272,750 272,564 272,941 272,854 274,204 272,559 272,044 0.17%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.79% -1.04% -3.22% -4.52% -6.03% -3.44% 0.00% -
ROE 4.18% -0.76% -2.31% -4.98% -8.18% -6.93% -4.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 360.48 368.07 363.24 356.85 349.59 344.29 331.37 5.75%
EPS 20.89 -3.83 -11.71 -25.04 -40.65 -36.02 -25.78 -
DPS 8.75 3.75 3.75 0.00 0.00 3.75 3.79 74.41%
NAPS 5.00 5.01 5.07 5.03 4.97 5.20 5.30 -3.79%
Adjusted Per Share Value based on latest NOSH - 272,854
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.51 49.49 48.91 48.04 47.29 46.29 44.47 5.95%
EPS 2.81 -0.52 -1.58 -3.37 -5.50 -4.84 -3.46 -
DPS 1.18 0.50 0.50 0.00 0.00 0.51 0.51 74.66%
NAPS 0.6728 0.6737 0.6827 0.6771 0.6723 0.6992 0.7113 -3.63%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.47 1.79 1.92 1.62 1.84 1.54 1.79 -
P/RPS 0.41 0.49 0.53 0.45 0.53 0.45 0.54 -16.73%
P/EPS 7.04 -46.71 -16.40 -6.47 -4.53 -4.28 -6.94 -
EY 14.21 -2.14 -6.10 -15.46 -22.09 -23.39 -14.40 -
DY 5.95 2.09 1.95 0.00 0.00 2.44 2.12 98.59%
P/NAPS 0.29 0.36 0.38 0.32 0.37 0.30 0.34 -10.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/03/03 27/11/02 20/08/02 24/06/02 19/04/02 03/12/01 11/09/01 -
Price 1.34 1.60 1.89 1.92 1.96 1.70 1.81 -
P/RPS 0.37 0.43 0.52 0.54 0.56 0.49 0.55 -23.16%
P/EPS 6.42 -41.75 -16.14 -7.67 -4.82 -4.72 -7.02 -
EY 15.59 -2.40 -6.20 -13.04 -20.74 -21.19 -14.24 -
DY 6.53 2.34 1.98 0.00 0.00 2.21 2.09 113.27%
P/NAPS 0.27 0.32 0.37 0.38 0.39 0.33 0.34 -14.20%

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