[BSTEAD] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 22.68%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,212,000 10,211,100 8,555,800 6,181,800 5,392,000 7,029,818 5,751,919 11.75%
PBT 707,700 619,200 831,000 726,200 501,600 678,902 828,814 -2.59%
Tax -147,900 -101,500 -99,100 -101,300 -83,200 -11,228 -174,278 -2.69%
NP 559,800 517,700 731,900 624,900 418,400 667,674 654,536 -2.56%
-
NP to SH 478,800 416,700 610,600 537,500 341,600 578,786 477,736 0.03%
-
Tax Rate 20.90% 16.39% 11.93% 13.95% 16.59% 1.65% 21.03% -
Total Cost 10,652,200 9,693,400 7,823,900 5,556,900 4,973,600 6,362,144 5,097,383 13.05%
-
Net Worth 5,232,673 4,654,132 4,891,832 4,207,253 3,053,423 2,852,765 2,266,586 14.94%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 310,237 336,131 403,343 364,628 199,926 191,460 181,326 9.35%
Div Payout % 64.79% 80.67% 66.06% 67.84% 58.53% 33.08% 37.96% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,232,673 4,654,132 4,891,832 4,207,253 3,053,423 2,852,765 2,266,586 14.94%
NOSH 1,034,288 1,034,251 1,034,214 934,945 727,005 638,202 604,423 9.35%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.99% 5.07% 8.55% 10.11% 7.76% 9.50% 11.38% -
ROE 9.15% 8.95% 12.48% 12.78% 11.19% 20.29% 21.08% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,084.20 987.29 827.28 661.19 741.67 1,101.50 951.64 2.19%
EPS 46.30 40.29 59.04 57.49 46.99 90.69 79.04 -8.52%
DPS 30.00 32.50 39.00 39.00 27.50 30.00 30.00 0.00%
NAPS 5.06 4.50 4.73 4.50 4.20 4.47 3.75 5.11%
Adjusted Per Share Value based on latest NOSH - 940,144
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 553.13 503.75 422.09 304.97 266.01 346.81 283.77 11.75%
EPS 23.62 20.56 30.12 26.52 16.85 28.55 23.57 0.03%
DPS 15.31 16.58 19.90 17.99 9.86 9.45 8.95 9.35%
NAPS 2.5815 2.2961 2.4133 2.0756 1.5064 1.4074 1.1182 14.94%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.62 5.20 5.25 4.79 3.08 3.05 5.75 -
P/RPS 0.52 0.53 0.63 0.72 0.42 0.28 0.60 -2.35%
P/EPS 12.14 12.91 8.89 8.33 6.55 3.36 7.27 8.91%
EY 8.24 7.75 11.25 12.00 15.26 29.73 13.75 -8.17%
DY 5.34 6.25 7.43 8.14 8.93 9.84 5.22 0.37%
P/NAPS 1.11 1.16 1.11 1.06 0.73 0.68 1.53 -5.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 27/02/12 25/02/11 25/02/10 26/02/09 29/02/08 -
Price 5.36 4.70 5.41 4.81 3.03 2.74 4.44 -
P/RPS 0.49 0.48 0.65 0.73 0.41 0.25 0.47 0.69%
P/EPS 11.58 11.67 9.16 8.37 6.45 3.02 5.62 12.79%
EY 8.64 8.57 10.91 11.95 15.51 33.10 17.80 -11.33%
DY 5.60 6.91 7.21 8.11 9.08 10.95 6.76 -3.08%
P/NAPS 1.06 1.04 1.14 1.07 0.72 0.61 1.18 -1.76%

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