[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -57.98%
YoY- -60.08%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,312,000 6,350,000 6,212,400 4,862,400 7,375,536 3,866,932 3,635,040 16.95%
PBT 891,600 672,800 538,400 344,400 934,148 392,876 85,264 47.82%
Tax -136,800 -134,800 -121,600 -73,200 -143,512 -86,412 -40,392 22.52%
NP 754,800 538,000 416,800 271,200 790,636 306,464 44,872 60.00%
-
NP to SH 578,400 448,800 360,800 243,200 609,248 253,532 14,944 83.81%
-
Tax Rate 15.34% 20.04% 22.59% 21.25% 15.36% 21.99% 47.37% -
Total Cost 8,557,200 5,812,000 5,795,600 4,591,200 6,584,900 3,560,468 3,590,168 15.56%
-
Net Worth 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 17.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 310,300 300,955 185,025 130,231 125,825 - - -
Div Payout % 53.65% 67.06% 51.28% 53.55% 20.65% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 17.39%
NOSH 1,034,334 940,486 925,128 651,156 629,128 598,517 593,015 9.70%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.11% 8.47% 6.71% 5.58% 10.72% 7.93% 1.23% -
ROE 12.62% 10.63% 9.13% 8.19% 24.21% 12.80% 0.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 900.29 675.18 671.52 746.73 1,172.34 646.09 612.98 6.60%
EPS 55.92 47.72 39.00 37.36 96.84 42.36 2.52 67.55%
DPS 30.00 32.00 20.00 20.00 20.00 0.00 0.00 -
NAPS 4.43 4.49 4.27 4.56 4.00 3.31 2.95 7.00%
Adjusted Per Share Value based on latest NOSH - 651,156
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 459.40 313.27 306.48 239.88 363.86 190.77 179.33 16.95%
EPS 28.53 22.14 17.80 12.00 30.06 12.51 0.74 83.69%
DPS 15.31 14.85 9.13 6.42 6.21 0.00 0.00 -
NAPS 2.2605 2.0833 1.9488 1.4649 1.2415 0.9774 0.863 17.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.43 5.22 3.13 2.92 4.44 2.03 1.77 -
P/RPS 0.60 0.77 0.47 0.39 0.38 0.31 0.29 12.86%
P/EPS 9.71 10.94 8.03 7.82 4.58 4.79 70.24 -28.07%
EY 10.30 9.14 12.46 12.79 21.81 20.87 1.42 39.08%
DY 5.52 6.13 6.39 6.85 4.50 0.00 0.00 -
P/NAPS 1.23 1.16 0.73 0.64 1.11 0.61 0.60 12.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 -
Price 5.08 5.10 3.15 3.15 4.72 2.11 1.72 -
P/RPS 0.56 0.76 0.47 0.42 0.40 0.33 0.28 12.23%
P/EPS 9.08 10.69 8.08 8.43 4.87 4.98 68.25 -28.52%
EY 11.01 9.36 12.38 11.86 20.52 20.08 1.47 39.83%
DY 5.91 6.27 6.35 6.35 4.24 0.00 0.00 -
P/NAPS 1.15 1.14 0.74 0.69 1.18 0.64 0.58 12.07%

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