[BSTEAD] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 18.61%
YoY- 110.01%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 7,029,818 7,990,760 7,535,094 6,629,070 5,751,919 4,522,393 4,164,560 41.54%
PBT 678,902 984,808 1,064,621 964,132 828,814 767,041 507,496 21.30%
Tax -11,228 -155,902 -206,442 -188,553 -174,278 -108,794 -39,037 -56.26%
NP 667,674 828,906 858,179 775,579 654,536 658,247 468,459 26.51%
-
NP to SH 578,786 647,369 629,112 566,665 477,736 464,998 335,810 43.51%
-
Tax Rate 1.65% 15.83% 19.39% 19.56% 21.03% 14.18% 7.69% -
Total Cost 6,362,144 7,161,854 6,676,915 5,853,491 5,097,383 3,864,146 3,696,101 43.39%
-
Net Worth 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 26.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 192,537 222,538 216,136 214,603 183,146 122,635 110,640 44.43%
Div Payout % 33.27% 34.38% 34.36% 37.87% 38.34% 26.37% 32.95% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,909,498 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 26.80%
NOSH 650,894 643,626 628,948 629,128 618,680 598,139 598,287 5.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.50% 10.37% 11.39% 11.70% 11.38% 14.56% 11.25% -
ROE 19.89% 23.02% 24.58% 22.52% 20.59% 25.91% 16.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,080.02 1,241.52 1,198.05 1,053.69 929.71 756.08 696.08 33.84%
EPS 88.92 100.58 100.03 90.07 77.22 77.74 56.13 35.70%
DPS 29.58 34.58 34.36 34.11 29.60 20.50 18.50 36.54%
NAPS 4.47 4.37 4.07 4.00 3.75 3.00 3.40 19.91%
Adjusted Per Share Value based on latest NOSH - 629,128
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 346.81 394.22 371.74 327.04 283.77 223.11 205.45 41.54%
EPS 28.55 31.94 31.04 27.96 23.57 22.94 16.57 43.48%
DPS 9.50 10.98 10.66 10.59 9.04 6.05 5.46 44.41%
NAPS 1.4354 1.3876 1.2629 1.2415 1.1446 0.8853 1.0035 26.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.05 4.05 4.86 4.44 5.75 4.38 2.69 -
P/RPS 0.28 0.33 0.41 0.42 0.62 0.58 0.39 -19.74%
P/EPS 3.43 4.03 4.86 4.93 7.45 5.63 4.79 -19.87%
EY 29.15 24.83 20.58 20.29 13.43 17.75 20.87 24.82%
DY 9.70 8.54 7.07 7.68 5.15 4.68 6.88 25.60%
P/NAPS 0.68 0.93 1.19 1.11 1.53 1.46 0.79 -9.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 29/08/07 -
Price 2.74 2.76 4.28 4.72 4.44 5.26 4.35 -
P/RPS 0.25 0.22 0.36 0.45 0.48 0.70 0.62 -45.26%
P/EPS 3.08 2.74 4.28 5.24 5.75 6.77 7.75 -45.79%
EY 32.45 36.44 23.37 19.08 17.39 14.78 12.90 84.44%
DY 10.80 12.53 8.03 7.23 6.67 3.90 4.25 85.69%
P/NAPS 0.61 0.63 1.05 1.18 1.18 1.75 1.28 -38.85%

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