[BSTEAD] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 32.53%
YoY- 25.64%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 10,176,000 9,842,400 9,709,800 7,625,600 5,956,200 4,983,600 7,701,434 4.75%
PBT 486,400 536,000 604,600 837,600 641,000 336,200 899,590 -9.73%
Tax -168,200 -118,400 -115,200 -122,600 -109,800 -75,000 -135,886 3.61%
NP 318,200 417,600 489,400 715,000 531,200 261,200 763,704 -13.57%
-
NP to SH 224,000 322,200 376,600 594,800 473,400 215,600 608,406 -15.33%
-
Tax Rate 34.58% 22.09% 19.05% 14.64% 17.13% 22.31% 15.11% -
Total Cost 9,857,800 9,424,800 9,220,400 6,910,600 5,425,000 4,722,400 6,937,730 6.02%
-
Net Worth 5,439,704 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 13.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 310,249 310,205 310,214 150,439 279,017 130,222 125,807 16.22%
Div Payout % 138.50% 96.28% 82.37% 25.29% 58.94% 60.40% 20.68% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,439,704 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 13.37%
NOSH 1,034,164 1,034,017 1,034,047 940,246 930,058 651,111 629,038 8.63%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.13% 4.24% 5.04% 9.38% 8.92% 5.24% 9.92% -
ROE 4.12% 6.89% 8.28% 13.69% 11.73% 7.34% 23.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 983.98 951.86 939.01 811.02 640.41 765.40 1,224.32 -3.57%
EPS 21.66 31.16 36.42 63.26 50.90 33.10 96.72 -22.06%
DPS 30.00 30.00 30.00 16.00 30.00 20.00 20.00 6.98%
NAPS 5.26 4.52 4.40 4.62 4.34 4.51 4.07 4.36%
Adjusted Per Share Value based on latest NOSH - 940,101
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 502.02 485.56 479.02 376.20 293.84 245.86 379.94 4.75%
EPS 11.05 15.90 18.58 29.34 23.35 10.64 30.02 -15.33%
DPS 15.31 15.30 15.30 7.42 13.77 6.42 6.21 16.22%
NAPS 2.6836 2.3058 2.2446 2.143 1.9913 1.4487 1.263 13.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.17 5.24 5.32 5.51 3.52 3.51 4.86 -
P/RPS 0.53 0.55 0.57 0.68 0.55 0.46 0.40 4.79%
P/EPS 23.87 16.82 14.61 8.71 6.92 10.60 5.02 29.66%
EY 4.19 5.95 6.85 11.48 14.46 9.43 19.90 -22.86%
DY 5.80 5.73 5.64 2.90 8.52 5.70 4.12 5.86%
P/NAPS 0.98 1.16 1.21 1.19 0.81 0.78 1.19 -3.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 21/08/13 22/08/12 18/08/11 23/08/10 21/08/09 19/08/08 -
Price 5.13 5.24 5.43 4.90 3.88 3.24 4.28 -
P/RPS 0.52 0.55 0.58 0.60 0.61 0.42 0.35 6.81%
P/EPS 23.68 16.82 14.91 7.75 7.62 9.78 4.43 32.21%
EY 4.22 5.95 6.71 12.91 13.12 10.22 22.60 -24.38%
DY 5.85 5.73 5.52 3.27 7.73 6.17 4.67 3.82%
P/NAPS 0.98 1.16 1.23 1.06 0.89 0.72 1.05 -1.14%

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