[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.48%
YoY- 148.18%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,173,536 1,141,082 947,208 899,226 833,556 811,290 0 -100.00%
PBT 199,582 263,404 162,170 147,348 -41,666 122,758 0 -100.00%
Tax -37,992 -148,974 -104,510 -95,498 41,666 -79,468 0 -100.00%
NP 161,590 114,430 57,660 51,850 0 43,290 0 -100.00%
-
NP to SH 134,502 114,430 57,660 51,850 -107,620 43,290 0 -100.00%
-
Tax Rate 19.04% 56.56% 64.44% 64.81% - 64.74% - -
Total Cost 1,011,946 1,026,652 889,548 847,376 833,556 768,000 0 -100.00%
-
Net Worth 1,803,443 1,704,276 1,363,222 1,383,576 1,442,272 1,534,777 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 58,175 55,333 20,448 20,467 - - - -100.00%
Div Payout % 43.25% 48.36% 35.46% 39.47% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,803,443 1,704,276 1,363,222 1,383,576 1,442,272 1,534,777 0 -100.00%
NOSH 581,756 553,336 272,644 272,894 272,126 272,607 272,398 -0.80%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.77% 10.03% 6.09% 5.77% 0.00% 5.34% 0.00% -
ROE 7.46% 6.71% 4.23% 3.75% -7.46% 2.82% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 201.72 206.22 347.42 329.51 306.31 297.60 0.00 -100.00%
EPS 23.12 20.68 14.08 19.00 -39.46 15.88 0.00 -100.00%
DPS 10.00 10.00 7.50 7.50 0.00 0.00 0.00 -100.00%
NAPS 3.10 3.08 5.00 5.07 5.30 5.63 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 272,941
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 57.90 56.29 46.73 44.36 41.12 40.02 0.00 -100.00%
EPS 6.64 5.65 2.84 2.56 -5.31 2.14 0.00 -100.00%
DPS 2.87 2.73 1.01 1.01 0.00 0.00 0.00 -100.00%
NAPS 0.8897 0.8408 0.6725 0.6826 0.7115 0.7572 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.61 1.38 1.71 1.92 1.79 3.07 0.00 -
P/RPS 0.80 0.67 0.49 0.58 0.58 1.03 0.00 -100.00%
P/EPS 6.96 6.67 8.09 10.11 -4.53 19.33 0.00 -100.00%
EY 14.36 14.99 12.37 9.90 -22.09 5.17 0.00 -100.00%
DY 6.21 7.25 4.39 3.91 0.00 0.00 0.00 -100.00%
P/NAPS 0.52 0.45 0.34 0.38 0.34 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 18/08/04 04/09/03 20/08/02 11/09/01 29/08/00 - -
Price 1.69 1.35 1.68 1.89 1.81 2.94 0.00 -
P/RPS 0.84 0.65 0.48 0.57 0.59 0.99 0.00 -100.00%
P/EPS 7.31 6.53 7.94 9.95 -4.58 18.51 0.00 -100.00%
EY 13.68 15.32 12.59 10.05 -21.85 5.40 0.00 -100.00%
DY 5.92 7.41 4.46 3.97 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.44 0.34 0.37 0.34 0.52 0.00 -100.00%

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