[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.53%
YoY- 140.3%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 6,350,000 6,212,400 4,862,400 7,375,536 3,866,932 3,635,040 1,251,572 31.06%
PBT 672,800 538,400 344,400 934,148 392,876 85,264 251,260 17.83%
Tax -134,800 -121,600 -73,200 -143,512 -86,412 -40,392 -65,032 12.91%
NP 538,000 416,800 271,200 790,636 306,464 44,872 186,228 19.33%
-
NP to SH 448,800 360,800 243,200 609,248 253,532 14,944 153,192 19.60%
-
Tax Rate 20.04% 22.59% 21.25% 15.36% 21.99% 47.37% 25.88% -
Total Cost 5,812,000 5,795,600 4,591,200 6,584,900 3,560,468 3,590,168 1,065,344 32.66%
-
Net Worth 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 15.46%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 300,955 185,025 130,231 125,825 - - - -
Div Payout % 67.06% 51.28% 53.55% 20.65% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 15.46%
NOSH 940,486 925,128 651,156 629,128 598,517 593,015 580,272 8.37%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.47% 6.71% 5.58% 10.72% 7.93% 1.23% 14.88% -
ROE 10.63% 9.13% 8.19% 24.21% 12.80% 0.85% 8.60% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 675.18 671.52 746.73 1,172.34 646.09 612.98 215.69 20.93%
EPS 47.72 39.00 37.36 96.84 42.36 2.52 26.40 10.36%
DPS 32.00 20.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 4.49 4.27 4.56 4.00 3.31 2.95 3.07 6.53%
Adjusted Per Share Value based on latest NOSH - 629,128
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 313.27 306.48 239.88 363.86 190.77 179.33 61.75 31.06%
EPS 22.14 17.80 12.00 30.06 12.51 0.74 7.56 19.60%
DPS 14.85 9.13 6.42 6.21 0.00 0.00 0.00 -
NAPS 2.0833 1.9488 1.4649 1.2415 0.9774 0.863 0.8789 15.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.22 3.13 2.92 4.44 2.03 1.77 1.62 -
P/RPS 0.77 0.47 0.39 0.38 0.31 0.29 0.75 0.43%
P/EPS 10.94 8.03 7.82 4.58 4.79 70.24 6.14 10.10%
EY 9.14 12.46 12.79 21.81 20.87 1.42 16.30 -9.18%
DY 6.13 6.39 6.85 4.50 0.00 0.00 0.00 -
P/NAPS 1.16 0.73 0.64 1.11 0.61 0.60 0.53 13.93%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 -
Price 5.10 3.15 3.15 4.72 2.11 1.72 1.60 -
P/RPS 0.76 0.47 0.42 0.40 0.33 0.28 0.74 0.44%
P/EPS 10.69 8.08 8.43 4.87 4.98 68.25 6.06 9.91%
EY 9.36 12.38 11.86 20.52 20.08 1.47 16.50 -9.01%
DY 6.27 6.35 6.35 4.24 0.00 0.00 0.00 -
P/NAPS 1.14 0.74 0.69 1.18 0.64 0.58 0.52 13.97%

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