[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.62%
YoY- 1596.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,212,400 4,862,400 7,375,536 3,866,932 3,635,040 1,251,572 1,197,224 31.56%
PBT 538,400 344,400 934,148 392,876 85,264 251,260 311,512 9.54%
Tax -121,600 -73,200 -143,512 -86,412 -40,392 -65,032 -162,156 -4.68%
NP 416,800 271,200 790,636 306,464 44,872 186,228 149,356 18.64%
-
NP to SH 360,800 243,200 609,248 253,532 14,944 153,192 149,356 15.82%
-
Tax Rate 22.59% 21.25% 15.36% 21.99% 47.37% 25.88% 52.05% -
Total Cost 5,795,600 4,591,200 6,584,900 3,560,468 3,590,168 1,065,344 1,047,868 32.96%
-
Net Worth 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 14.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 185,025 130,231 125,825 - - - - -
Div Payout % 51.28% 53.55% 20.65% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 14.48%
NOSH 925,128 651,156 629,128 598,517 593,015 580,272 551,536 8.99%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.71% 5.58% 10.72% 7.93% 1.23% 14.88% 12.48% -
ROE 9.13% 8.19% 24.21% 12.80% 0.85% 8.60% 8.52% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 671.52 746.73 1,172.34 646.09 612.98 215.69 217.07 20.69%
EPS 39.00 37.36 96.84 42.36 2.52 26.40 27.08 6.26%
DPS 20.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 4.56 4.00 3.31 2.95 3.07 3.18 5.03%
Adjusted Per Share Value based on latest NOSH - 598,517
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 306.48 239.88 363.86 190.77 179.33 61.75 59.06 31.56%
EPS 17.80 12.00 30.06 12.51 0.74 7.56 7.37 15.82%
DPS 9.13 6.42 6.21 0.00 0.00 0.00 0.00 -
NAPS 1.9488 1.4649 1.2415 0.9774 0.863 0.8789 0.8653 14.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.13 2.92 4.44 2.03 1.77 1.62 1.68 -
P/RPS 0.47 0.39 0.38 0.31 0.29 0.75 0.77 -7.89%
P/EPS 8.03 7.82 4.58 4.79 70.24 6.14 6.20 4.40%
EY 12.46 12.79 21.81 20.87 1.42 16.30 16.12 -4.19%
DY 6.39 6.85 4.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 1.11 0.61 0.60 0.53 0.53 5.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 18/05/04 -
Price 3.15 3.15 4.72 2.11 1.72 1.60 1.49 -
P/RPS 0.47 0.42 0.40 0.33 0.28 0.74 0.69 -6.19%
P/EPS 8.08 8.43 4.87 4.98 68.25 6.06 5.50 6.61%
EY 12.38 11.86 20.52 20.08 1.47 16.50 18.17 -6.19%
DY 6.35 6.35 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 1.18 0.64 0.58 0.52 0.47 7.85%

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