[BSTEAD] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.48%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 10,608,200 11,212,000 10,211,100 8,555,800 6,181,800 5,392,000 7,029,818 7.09%
PBT 685,700 707,700 619,200 831,000 726,200 501,600 678,902 0.16%
Tax -152,400 -147,900 -101,500 -99,100 -101,300 -83,200 -11,228 54.41%
NP 533,300 559,800 517,700 731,900 624,900 418,400 667,674 -3.67%
-
NP to SH 408,200 478,800 416,700 610,600 537,500 341,600 578,786 -5.65%
-
Tax Rate 22.23% 20.90% 16.39% 11.93% 13.95% 16.59% 1.65% -
Total Cost 10,074,900 10,652,200 9,693,400 7,823,900 5,556,900 4,973,600 6,362,144 7.95%
-
Net Worth 5,884,616 5,232,673 4,654,132 4,891,832 4,207,253 3,053,423 2,852,765 12.81%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 268,892 310,237 336,131 403,343 364,628 199,926 191,460 5.82%
Div Payout % 65.87% 64.79% 80.67% 66.06% 67.84% 58.53% 33.08% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,884,616 5,232,673 4,654,132 4,891,832 4,207,253 3,053,423 2,852,765 12.81%
NOSH 1,034,203 1,034,288 1,034,251 1,034,214 934,945 727,005 638,202 8.37%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.03% 4.99% 5.07% 8.55% 10.11% 7.76% 9.50% -
ROE 6.94% 9.15% 8.95% 12.48% 12.78% 11.19% 20.29% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,025.74 1,084.20 987.29 827.28 661.19 741.67 1,101.50 -1.18%
EPS 39.47 46.30 40.29 59.04 57.49 46.99 90.69 -12.94%
DPS 26.00 30.00 32.50 39.00 39.00 27.50 30.00 -2.35%
NAPS 5.69 5.06 4.50 4.73 4.50 4.20 4.47 4.10%
Adjusted Per Share Value based on latest NOSH - 1,034,427
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 523.34 553.13 503.75 422.09 304.97 266.01 346.81 7.09%
EPS 20.14 23.62 20.56 30.12 26.52 16.85 28.55 -5.64%
DPS 13.27 15.31 16.58 19.90 17.99 9.86 9.45 5.81%
NAPS 2.9031 2.5815 2.2961 2.4133 2.0756 1.5064 1.4074 12.81%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.82 5.62 5.20 5.25 4.79 3.08 3.05 -
P/RPS 0.47 0.52 0.53 0.63 0.72 0.42 0.28 9.01%
P/EPS 12.21 12.14 12.91 8.89 8.33 6.55 3.36 23.98%
EY 8.19 8.24 7.75 11.25 12.00 15.26 29.73 -19.32%
DY 5.39 5.34 6.25 7.43 8.14 8.93 9.84 -9.54%
P/NAPS 0.85 1.11 1.16 1.11 1.06 0.73 0.68 3.78%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 25/02/13 27/02/12 25/02/11 25/02/10 26/02/09 -
Price 4.65 5.36 4.70 5.41 4.81 3.03 2.74 -
P/RPS 0.45 0.49 0.48 0.65 0.73 0.41 0.25 10.28%
P/EPS 11.78 11.58 11.67 9.16 8.37 6.45 3.02 25.45%
EY 8.49 8.64 8.57 10.91 11.95 15.51 33.10 -20.28%
DY 5.59 5.60 6.91 7.21 8.11 9.08 10.95 -10.59%
P/NAPS 0.82 1.06 1.04 1.14 1.07 0.72 0.61 5.05%

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