[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -23.38%
YoY- 98.46%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,135,084 4,034,616 1,173,536 1,141,082 947,208 899,226 833,556 30.57%
PBT 427,976 185,846 199,582 263,404 162,170 147,348 -41,666 -
Tax -71,558 -63,550 -37,992 -148,974 -104,510 -95,498 41,666 -
NP 356,418 122,296 161,590 114,430 57,660 51,850 0 -
-
NP to SH 305,654 54,402 134,502 114,430 57,660 51,850 -107,620 -
-
Tax Rate 16.72% 34.19% 19.04% 56.56% 64.44% 64.81% - -
Total Cost 3,778,666 3,912,320 1,011,946 1,026,652 889,548 847,376 833,556 28.63%
-
Net Worth 2,034,501 1,769,846 1,803,443 1,704,276 1,363,222 1,383,576 1,442,272 5.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 59,838 59,390 58,175 55,333 20,448 20,467 - -
Div Payout % 19.58% 109.17% 43.25% 48.36% 35.46% 39.47% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,034,501 1,769,846 1,803,443 1,704,276 1,363,222 1,383,576 1,442,272 5.89%
NOSH 598,382 593,908 581,756 553,336 272,644 272,894 272,126 14.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.62% 3.03% 13.77% 10.03% 6.09% 5.77% 0.00% -
ROE 15.02% 3.07% 7.46% 6.71% 4.23% 3.75% -7.46% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 691.04 679.33 201.72 206.22 347.42 329.51 306.31 14.51%
EPS 51.08 9.16 23.12 20.68 14.08 19.00 -39.46 -
DPS 10.00 10.00 10.00 10.00 7.50 7.50 0.00 -
NAPS 3.40 2.98 3.10 3.08 5.00 5.07 5.30 -7.12%
Adjusted Per Share Value based on latest NOSH - 564,659
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 204.00 199.04 57.90 56.29 46.73 44.36 41.12 30.57%
EPS 15.08 2.68 6.64 5.65 2.84 2.56 -5.31 -
DPS 2.95 2.93 2.87 2.73 1.01 1.01 0.00 -
NAPS 1.0037 0.8731 0.8897 0.8408 0.6725 0.6826 0.7115 5.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.69 1.60 1.61 1.38 1.71 1.92 1.79 -
P/RPS 0.39 0.24 0.80 0.67 0.49 0.58 0.58 -6.39%
P/EPS 5.27 17.47 6.96 6.67 8.09 10.11 -4.53 -
EY 18.99 5.73 14.36 14.99 12.37 9.90 -22.09 -
DY 3.72 6.25 6.21 7.25 4.39 3.91 0.00 -
P/NAPS 0.79 0.54 0.52 0.45 0.34 0.38 0.34 15.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 20/08/02 11/09/01 -
Price 4.35 1.69 1.69 1.35 1.68 1.89 1.81 -
P/RPS 0.63 0.25 0.84 0.65 0.48 0.57 0.59 1.09%
P/EPS 8.52 18.45 7.31 6.53 7.94 9.95 -4.58 -
EY 11.74 5.42 13.68 15.32 12.59 10.05 -21.85 -
DY 2.30 5.92 5.92 7.41 4.46 3.97 0.00 -
P/NAPS 1.28 0.57 0.55 0.44 0.34 0.37 0.34 24.71%

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