[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -92.16%
YoY- -90.24%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 4,862,400 7,375,536 3,866,932 3,635,040 1,251,572 1,197,224 903,900 32.33%
PBT 344,400 934,148 392,876 85,264 251,260 311,512 182,220 11.18%
Tax -73,200 -143,512 -86,412 -40,392 -65,032 -162,156 -110,192 -6.58%
NP 271,200 790,636 306,464 44,872 186,228 149,356 72,028 24.70%
-
NP to SH 243,200 609,248 253,532 14,944 153,192 149,356 72,028 22.46%
-
Tax Rate 21.25% 15.36% 21.99% 47.37% 25.88% 52.05% 60.47% -
Total Cost 4,591,200 6,584,900 3,560,468 3,590,168 1,065,344 1,047,868 831,872 32.90%
-
Net Worth 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 13.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 130,231 125,825 - - - - - -
Div Payout % 53.55% 20.65% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 13.82%
NOSH 651,156 629,128 598,517 593,015 580,272 551,536 272,805 15.58%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.58% 10.72% 7.93% 1.23% 14.88% 12.48% 7.97% -
ROE 8.19% 24.21% 12.80% 0.85% 8.60% 8.52% 5.28% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 746.73 1,172.34 646.09 612.98 215.69 217.07 331.33 14.48%
EPS 37.36 96.84 42.36 2.52 26.40 27.08 17.60 13.35%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.00 3.31 2.95 3.07 3.18 5.00 -1.52%
Adjusted Per Share Value based on latest NOSH - 593,015
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 239.88 363.86 190.77 179.33 61.75 59.06 44.59 32.33%
EPS 12.00 30.06 12.51 0.74 7.56 7.37 3.55 22.48%
DPS 6.42 6.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4649 1.2415 0.9774 0.863 0.8789 0.8653 0.6729 13.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.92 4.44 2.03 1.77 1.62 1.68 1.40 -
P/RPS 0.39 0.38 0.31 0.29 0.75 0.77 0.42 -1.22%
P/EPS 7.82 4.58 4.79 70.24 6.14 6.20 5.30 6.69%
EY 12.79 21.81 20.87 1.42 16.30 16.12 18.86 -6.26%
DY 6.85 4.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.11 0.61 0.60 0.53 0.53 0.28 14.75%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 18/05/04 26/05/03 -
Price 3.15 4.72 2.11 1.72 1.60 1.49 1.52 -
P/RPS 0.42 0.40 0.33 0.28 0.74 0.69 0.46 -1.50%
P/EPS 8.43 4.87 4.98 68.25 6.06 5.50 5.76 6.54%
EY 11.86 20.52 20.08 1.47 16.50 18.17 17.37 -6.15%
DY 6.35 4.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.18 0.64 0.58 0.52 0.47 0.30 14.87%

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