[BSTEAD] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.62%
YoY- 42.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,750,810 4,206,721 1,248,000 1,240,858 1,028,477 928,474 842,733 33.38%
PBT 669,996 162,516 203,192 275,754 187,142 124,024 -37,854 -
Tax -152,925 -54,577 -41,384 -153,744 -101,549 -104,110 37,854 -
NP 517,070 107,938 161,808 122,010 85,593 19,913 0 -
-
NP to SH 398,088 58,336 130,006 122,010 85,593 19,913 -114,361 -
-
Tax Rate 22.82% 33.58% 20.37% 55.75% 54.26% 83.94% - -
Total Cost 4,233,740 4,098,782 1,086,192 1,118,848 942,884 908,561 842,733 30.85%
-
Net Worth 1,794,827 1,770,346 1,557,979 1,761,711 1,364,039 1,365,917 1,420,411 3.97%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 95,724 79,476 77,801 74,807 13,640 13,631 - -
Div Payout % 24.05% 136.24% 59.84% 61.31% 15.94% 68.46% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,794,827 1,770,346 1,557,979 1,761,711 1,364,039 1,365,917 1,420,411 3.97%
NOSH 598,275 596,076 583,512 561,054 272,807 272,638 273,156 13.95%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.88% 2.57% 12.97% 9.83% 8.32% 2.14% 0.00% -
ROE 22.18% 3.30% 8.34% 6.93% 6.27% 1.46% -8.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 794.08 705.74 213.88 221.17 377.00 340.55 308.52 17.05%
EPS 66.53 9.79 22.28 21.75 20.91 7.48 -41.87 -
DPS 16.00 13.33 13.33 13.33 5.00 5.00 0.00 -
NAPS 3.00 2.97 2.67 3.14 5.00 5.01 5.20 -8.75%
Adjusted Per Share Value based on latest NOSH - 576,352
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 234.38 207.53 61.57 61.22 50.74 45.81 41.58 33.38%
EPS 19.64 2.88 6.41 6.02 4.22 0.98 -5.64 -
DPS 4.72 3.92 3.84 3.69 0.67 0.67 0.00 -
NAPS 0.8855 0.8734 0.7686 0.8691 0.6729 0.6739 0.7007 3.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.38 1.68 1.67 1.53 1.53 1.79 1.54 -
P/RPS 0.55 0.24 0.78 0.69 0.41 0.53 0.50 1.60%
P/EPS 6.58 17.17 7.50 7.04 4.88 24.51 -3.68 -
EY 15.19 5.83 13.34 14.21 20.51 4.08 -27.19 -
DY 3.65 7.94 7.98 8.71 3.27 2.79 0.00 -
P/NAPS 1.46 0.57 0.63 0.49 0.31 0.36 0.30 30.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 03/12/01 -
Price 5.26 1.71 1.65 1.52 1.25 1.60 1.70 -
P/RPS 0.66 0.24 0.77 0.69 0.33 0.47 0.55 3.08%
P/EPS 7.91 17.47 7.41 6.99 3.98 21.91 -4.06 -
EY 12.65 5.72 13.50 14.31 25.10 4.56 -24.63 -
DY 3.04 7.80 8.08 8.77 4.00 3.13 0.00 -
P/NAPS 1.75 0.58 0.62 0.48 0.25 0.32 0.33 32.03%

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