[BSTEAD] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.61%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,181,800 5,973,100 5,878,300 5,729,500 5,392,000 5,138,769 5,670,901 5.90%
PBT 726,200 682,200 654,000 550,100 501,600 314,011 397,207 49.35%
Tax -101,300 -112,700 -100,600 -95,300 -83,200 30,590 19,215 -
NP 624,900 569,500 553,400 454,800 418,400 344,601 416,422 30.97%
-
NP to SH 537,500 476,300 470,600 371,000 341,600 304,487 382,283 25.42%
-
Tax Rate 13.95% 16.52% 15.38% 17.32% 16.59% -9.74% -4.84% -
Total Cost 5,556,900 5,403,600 5,324,900 5,274,700 4,973,600 4,794,168 5,254,479 3.79%
-
Net Worth 4,230,648 4,091,760 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 27.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 365,380 343,735 282,931 222,053 208,354 198,545 194,744 51.94%
Div Payout % 67.98% 72.17% 60.12% 59.85% 60.99% 65.21% 50.94% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,230,648 4,091,760 4,054,910 3,950,297 3,829,207 2,832,756 2,936,254 27.48%
NOSH 940,144 940,634 934,311 925,128 911,716 694,302 651,054 27.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.11% 9.53% 9.41% 7.94% 7.76% 6.71% 7.34% -
ROE 12.70% 11.64% 11.61% 9.39% 8.92% 10.75% 13.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 657.54 635.01 629.16 619.32 591.41 740.13 871.03 -17.05%
EPS 57.17 50.64 50.37 40.10 37.47 43.86 58.72 -1.76%
DPS 39.00 36.54 30.28 24.00 22.85 28.60 30.00 19.05%
NAPS 4.50 4.35 4.34 4.27 4.20 4.08 4.51 -0.14%
Adjusted Per Share Value based on latest NOSH - 925,128
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 304.97 294.68 290.00 282.66 266.01 253.52 279.77 5.90%
EPS 26.52 23.50 23.22 18.30 16.85 15.02 18.86 25.43%
DPS 18.03 16.96 13.96 10.95 10.28 9.80 9.61 51.94%
NAPS 2.0871 2.0186 2.0004 1.9488 1.8891 1.3975 1.4486 27.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.79 4.38 3.52 3.13 3.08 3.09 3.51 -
P/RPS 0.73 0.69 0.56 0.51 0.52 0.42 0.40 49.17%
P/EPS 8.38 8.65 6.99 7.80 8.22 7.05 5.98 25.14%
EY 11.94 11.56 14.31 12.81 12.16 14.19 16.73 -20.08%
DY 8.14 8.34 8.60 7.67 7.42 9.25 8.55 -3.21%
P/NAPS 1.06 1.01 0.81 0.73 0.73 0.76 0.78 22.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 23/08/10 31/05/10 25/02/10 23/11/09 21/08/09 -
Price 4.81 4.68 3.88 3.15 3.03 3.05 3.24 -
P/RPS 0.73 0.74 0.62 0.51 0.51 0.41 0.37 57.11%
P/EPS 8.41 9.24 7.70 7.85 8.09 6.95 5.52 32.30%
EY 11.89 10.82 12.98 12.73 12.37 14.38 18.12 -24.43%
DY 8.11 7.81 7.80 7.62 7.54 9.38 9.26 -8.43%
P/NAPS 1.07 1.08 0.89 0.74 0.72 0.75 0.72 30.13%

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