[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.75%
YoY- 107.36%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 3,866,932 3,635,040 1,251,572 1,197,224 903,900 906,196 845,832 28.81%
PBT 392,876 85,264 251,260 311,512 182,220 159,552 -39,628 -
Tax -86,412 -40,392 -65,032 -162,156 -110,192 -104,108 39,628 -
NP 306,464 44,872 186,228 149,356 72,028 55,444 0 -
-
NP to SH 253,532 14,944 153,192 149,356 72,028 55,444 -117,588 -
-
Tax Rate 21.99% 47.37% 25.88% 52.05% 60.47% 65.25% - -
Total Cost 3,560,468 3,590,168 1,065,344 1,047,868 831,872 850,752 845,832 27.05%
-
Net Worth 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 5.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 5.09%
NOSH 598,517 593,015 580,272 551,536 272,805 272,854 272,194 14.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.93% 1.23% 14.88% 12.48% 7.97% 6.12% 0.00% -
ROE 12.80% 0.85% 8.60% 8.52% 5.28% 4.04% -8.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 646.09 612.98 215.69 217.07 331.33 332.12 310.75 12.96%
EPS 42.36 2.52 26.40 27.08 17.60 20.32 -43.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 2.95 3.07 3.18 5.00 5.03 5.40 -7.83%
Adjusted Per Share Value based on latest NOSH - 551,536
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 190.77 179.33 61.75 59.06 44.59 44.71 41.73 28.81%
EPS 12.51 0.74 7.56 7.37 3.55 2.74 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.863 0.8789 0.8653 0.6729 0.6771 0.7251 5.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.03 1.77 1.62 1.68 1.40 1.62 1.83 -
P/RPS 0.31 0.29 0.75 0.77 0.42 0.49 0.59 -10.16%
P/EPS 4.79 70.24 6.14 6.20 5.30 7.97 -4.24 -
EY 20.87 1.42 16.30 16.12 18.86 12.54 -23.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.53 0.53 0.28 0.32 0.34 10.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 25/05/06 16/05/05 18/05/04 26/05/03 24/06/02 06/08/01 -
Price 2.11 1.72 1.60 1.49 1.52 1.92 1.98 -
P/RPS 0.33 0.28 0.74 0.69 0.46 0.58 0.64 -10.44%
P/EPS 4.98 68.25 6.06 5.50 5.76 9.45 -4.58 -
EY 20.08 1.47 16.50 18.17 17.37 10.58 -21.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.52 0.47 0.30 0.38 0.37 9.55%

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