[BSTEAD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.73%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,212,000 10,300,700 10,112,300 10,219,100 10,046,000 9,921,300 9,597,900 10.88%
PBT 707,700 600,600 574,100 560,400 608,400 680,100 714,500 -0.63%
Tax -147,900 -103,600 -98,100 -103,100 -96,500 -103,400 -95,400 33.84%
NP 559,800 497,000 476,000 457,300 511,900 576,700 619,100 -6.47%
-
NP to SH 478,800 409,100 389,500 372,000 416,700 458,500 501,500 -3.03%
-
Tax Rate 20.90% 17.25% 17.09% 18.40% 15.86% 15.20% 13.35% -
Total Cost 10,652,200 9,803,700 9,636,300 9,761,800 9,534,100 9,344,600 8,978,800 12.03%
-
Net Worth 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 4,545,626 9.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 310,212 310,218 336,126 336,074 336,087 351,608 454,983 -22.48%
Div Payout % 64.79% 75.83% 86.30% 90.34% 80.65% 76.69% 90.72% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,233,499 4,745,758 4,672,702 4,684,751 4,654,639 4,613,997 4,545,626 9.82%
NOSH 1,034,288 1,033,934 1,033,783 1,034,161 1,034,364 1,034,528 1,033,096 0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.99% 4.82% 4.71% 4.47% 5.10% 5.81% 6.45% -
ROE 9.15% 8.62% 8.34% 7.94% 8.95% 9.94% 11.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,084.03 996.26 978.18 988.15 971.22 959.02 929.04 10.80%
EPS 46.29 39.57 37.68 35.97 40.29 44.32 48.54 -3.10%
DPS 30.00 30.00 32.50 32.50 32.50 34.00 44.04 -22.52%
NAPS 5.06 4.59 4.52 4.53 4.50 4.46 4.40 9.73%
Adjusted Per Share Value based on latest NOSH - 1,034,161
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 553.13 508.17 498.88 504.15 495.61 489.46 473.50 10.88%
EPS 23.62 20.18 19.22 18.35 20.56 22.62 24.74 -3.03%
DPS 15.30 15.30 16.58 16.58 16.58 17.35 22.45 -22.50%
NAPS 2.5819 2.3413 2.3052 2.3112 2.2963 2.2763 2.2425 9.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.62 5.19 5.24 5.13 5.20 5.20 5.32 -
P/RPS 0.52 0.52 0.54 0.52 0.54 0.54 0.57 -5.92%
P/EPS 12.14 13.12 13.91 14.26 12.91 11.73 10.96 7.03%
EY 8.24 7.62 7.19 7.01 7.75 8.52 9.12 -6.52%
DY 5.34 5.78 6.20 6.34 6.25 6.54 8.28 -25.29%
P/NAPS 1.11 1.13 1.16 1.13 1.16 1.17 1.21 -5.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 21/08/13 22/05/13 25/02/13 20/11/12 22/08/12 -
Price 5.36 5.35 5.24 5.39 4.70 4.99 5.43 -
P/RPS 0.49 0.54 0.54 0.55 0.48 0.52 0.58 -10.60%
P/EPS 11.58 13.52 13.91 14.98 11.67 11.26 11.19 2.30%
EY 8.64 7.40 7.19 6.67 8.57 8.88 8.94 -2.24%
DY 5.60 5.61 6.20 6.03 6.91 6.81 8.11 -21.82%
P/NAPS 1.06 1.17 1.16 1.19 1.04 1.12 1.23 -9.41%

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