[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 31.21%
YoY- 119.57%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 9,842,400 9,709,800 7,625,600 5,956,200 4,983,600 7,701,434 4,135,084 15.53%
PBT 536,000 604,600 837,600 641,000 336,200 899,590 427,976 3.81%
Tax -118,400 -115,200 -122,600 -109,800 -75,000 -135,886 -71,558 8.74%
NP 417,600 489,400 715,000 531,200 261,200 763,704 356,418 2.67%
-
NP to SH 322,200 376,600 594,800 473,400 215,600 608,406 305,654 0.88%
-
Tax Rate 22.09% 19.05% 14.64% 17.13% 22.31% 15.11% 16.72% -
Total Cost 9,424,800 9,220,400 6,910,600 5,425,000 4,722,400 6,937,730 3,778,666 16.43%
-
Net Worth 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 14.85%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 310,205 310,214 150,439 279,017 130,222 125,807 59,838 31.52%
Div Payout % 96.28% 82.37% 25.29% 58.94% 60.40% 20.68% 19.58% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 14.85%
NOSH 1,034,017 1,034,047 940,246 930,058 651,111 629,038 598,382 9.53%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.24% 5.04% 9.38% 8.92% 5.24% 9.92% 8.62% -
ROE 6.89% 8.28% 13.69% 11.73% 7.34% 23.76% 15.02% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 951.86 939.01 811.02 640.41 765.40 1,224.32 691.04 5.47%
EPS 31.16 36.42 63.26 50.90 33.10 96.72 51.08 -7.90%
DPS 30.00 30.00 16.00 30.00 20.00 20.00 10.00 20.07%
NAPS 4.52 4.40 4.62 4.34 4.51 4.07 3.40 4.85%
Adjusted Per Share Value based on latest NOSH - 934,311
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 485.56 479.02 376.20 293.84 245.86 379.94 204.00 15.53%
EPS 15.90 18.58 29.34 23.35 10.64 30.02 15.08 0.88%
DPS 15.30 15.30 7.42 13.77 6.42 6.21 2.95 31.53%
NAPS 2.3058 2.2446 2.143 1.9913 1.4487 1.263 1.0037 14.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.24 5.32 5.51 3.52 3.51 4.86 2.69 -
P/RPS 0.55 0.57 0.68 0.55 0.46 0.40 0.39 5.89%
P/EPS 16.82 14.61 8.71 6.92 10.60 5.02 5.27 21.31%
EY 5.95 6.85 11.48 14.46 9.43 19.90 18.99 -17.57%
DY 5.73 5.64 2.90 8.52 5.70 4.12 3.72 7.45%
P/NAPS 1.16 1.21 1.19 0.81 0.78 1.19 0.79 6.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 22/08/12 18/08/11 23/08/10 21/08/09 19/08/08 29/08/07 -
Price 5.24 5.43 4.90 3.88 3.24 4.28 4.35 -
P/RPS 0.55 0.58 0.60 0.61 0.42 0.35 0.63 -2.23%
P/EPS 16.82 14.91 7.75 7.62 9.78 4.43 8.52 11.99%
EY 5.95 6.71 12.91 13.12 10.22 22.60 11.74 -10.69%
DY 5.73 5.52 3.27 7.73 6.17 4.67 2.30 16.41%
P/NAPS 1.16 1.23 1.06 0.89 0.72 1.05 1.28 -1.62%

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