[BSTEAD] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.13%
YoY- -40.98%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 10,211,100 8,555,800 6,181,800 5,392,000 7,029,818 5,751,919 4,114,326 16.34%
PBT 619,200 831,000 726,200 501,600 678,902 828,814 386,431 8.16%
Tax -101,500 -99,100 -101,300 -83,200 -11,228 -174,278 -35,033 19.37%
NP 517,700 731,900 624,900 418,400 667,674 654,536 351,398 6.66%
-
NP to SH 416,700 610,600 537,500 341,600 578,786 477,736 210,184 12.07%
-
Tax Rate 16.39% 11.93% 13.95% 16.59% 1.65% 21.03% 9.07% -
Total Cost 9,693,400 7,823,900 5,556,900 4,973,600 6,362,144 5,097,383 3,762,928 17.06%
-
Net Worth 4,654,132 4,891,832 4,207,253 3,053,423 2,852,765 2,266,586 1,922,159 15.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 336,131 403,343 364,628 199,926 191,460 181,326 110,434 20.36%
Div Payout % 80.67% 66.06% 67.84% 58.53% 33.08% 37.96% 52.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,654,132 4,891,832 4,207,253 3,053,423 2,852,765 2,266,586 1,922,159 15.86%
NOSH 1,034,251 1,034,214 934,945 727,005 638,202 604,423 596,944 9.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.07% 8.55% 10.11% 7.76% 9.50% 11.38% 8.54% -
ROE 8.95% 12.48% 12.78% 11.19% 20.29% 21.08% 10.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 987.29 827.28 661.19 741.67 1,101.50 951.64 689.23 6.16%
EPS 40.29 59.04 57.49 46.99 90.69 79.04 35.21 2.26%
DPS 32.50 39.00 39.00 27.50 30.00 30.00 18.50 9.83%
NAPS 4.50 4.73 4.50 4.20 4.47 3.75 3.22 5.73%
Adjusted Per Share Value based on latest NOSH - 911,716
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 503.75 422.09 304.97 266.01 346.81 283.77 202.98 16.34%
EPS 20.56 30.12 26.52 16.85 28.55 23.57 10.37 12.07%
DPS 16.58 19.90 17.99 9.86 9.45 8.95 5.45 20.35%
NAPS 2.2961 2.4133 2.0756 1.5064 1.4074 1.1182 0.9483 15.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.20 5.25 4.79 3.08 3.05 5.75 1.72 -
P/RPS 0.53 0.63 0.72 0.42 0.28 0.60 0.25 13.32%
P/EPS 12.91 8.89 8.33 6.55 3.36 7.27 4.88 17.58%
EY 7.75 11.25 12.00 15.26 29.73 13.75 20.47 -14.93%
DY 6.25 7.43 8.14 8.93 9.84 5.22 10.76 -8.64%
P/NAPS 1.16 1.11 1.06 0.73 0.68 1.53 0.53 13.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 4.70 5.41 4.81 3.03 2.74 4.44 1.94 -
P/RPS 0.48 0.65 0.73 0.41 0.25 0.47 0.28 9.39%
P/EPS 11.67 9.16 8.37 6.45 3.02 5.62 5.51 13.31%
EY 8.57 10.91 11.95 15.51 33.10 17.80 18.15 -11.74%
DY 6.91 7.21 8.11 9.08 10.95 6.76 9.54 -5.22%
P/NAPS 1.04 1.14 1.07 0.72 0.61 1.18 0.60 9.59%

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