[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 4.34%
YoY- 29.91%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,635,040 1,251,572 1,197,224 903,900 906,196 845,832 173,934 65.92%
PBT 85,264 251,260 311,512 182,220 159,552 -39,628 46,557 10.60%
Tax -40,392 -65,032 -162,156 -110,192 -104,108 39,628 -25,271 8.12%
NP 44,872 186,228 149,356 72,028 55,444 0 21,286 13.22%
-
NP to SH 14,944 153,192 149,356 72,028 55,444 -117,588 21,286 -5.72%
-
Tax Rate 47.37% 25.88% 52.05% 60.47% 65.25% - 54.28% -
Total Cost 3,590,168 1,065,344 1,047,868 831,872 850,752 845,832 152,648 69.22%
-
Net Worth 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 1,555,515 1.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 1,555,515 1.97%
NOSH 593,015 580,272 551,536 272,805 272,854 272,194 272,897 13.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.23% 14.88% 12.48% 7.97% 6.12% 0.00% 12.24% -
ROE 0.85% 8.60% 8.52% 5.28% 4.04% -8.00% 1.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 612.98 215.69 217.07 331.33 332.12 310.75 63.74 45.80%
EPS 2.52 26.40 27.08 17.60 20.32 -43.20 7.80 -17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.07 3.18 5.00 5.03 5.40 5.70 -10.39%
Adjusted Per Share Value based on latest NOSH - 272,805
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 179.33 61.75 59.06 44.59 44.71 41.73 8.58 65.93%
EPS 0.74 7.56 7.37 3.55 2.74 -5.80 1.05 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.863 0.8789 0.8653 0.6729 0.6771 0.7251 0.7674 1.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.77 1.62 1.68 1.40 1.62 1.83 3.55 -
P/RPS 0.29 0.75 0.77 0.42 0.49 0.59 5.57 -38.87%
P/EPS 70.24 6.14 6.20 5.30 7.97 -4.24 45.51 7.49%
EY 1.42 16.30 16.12 18.86 12.54 -23.61 2.20 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.53 0.28 0.32 0.34 0.62 -0.54%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 16/05/05 18/05/04 26/05/03 24/06/02 06/08/01 24/05/00 -
Price 1.72 1.60 1.49 1.52 1.92 1.98 3.49 -
P/RPS 0.28 0.74 0.69 0.46 0.58 0.64 5.48 -39.07%
P/EPS 68.25 6.06 5.50 5.76 9.45 -4.58 44.74 7.28%
EY 1.47 16.50 18.17 17.37 10.58 -21.82 2.23 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.47 0.30 0.38 0.37 0.61 -0.83%

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