[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -16.5%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 9,999,200 10,124,400 9,312,000 6,350,000 6,212,400 4,862,400 7,375,536 5.20%
PBT 533,200 699,600 891,600 672,800 538,400 344,400 934,148 -8.91%
Tax -167,600 -163,200 -136,800 -134,800 -121,600 -73,200 -143,512 2.61%
NP 365,600 536,400 754,800 538,000 416,800 271,200 790,636 -12.05%
-
NP to SH 266,800 399,600 578,400 448,800 360,800 243,200 609,248 -12.85%
-
Tax Rate 31.43% 23.33% 15.34% 20.04% 22.59% 21.25% 15.36% -
Total Cost 9,633,600 9,588,000 8,557,200 5,812,000 5,795,600 4,591,200 6,584,900 6.54%
-
Net Worth 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 12.93%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 310,232 310,248 310,300 300,955 185,025 130,231 125,825 16.22%
Div Payout % 116.28% 77.64% 53.65% 67.06% 51.28% 53.55% 20.65% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 12.93%
NOSH 1,034,108 1,034,161 1,034,334 940,486 925,128 651,156 629,128 8.63%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.66% 5.30% 8.11% 8.47% 6.71% 5.58% 10.72% -
ROE 5.11% 8.53% 12.62% 10.63% 9.13% 8.19% 24.21% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 966.94 979.00 900.29 675.18 671.52 746.73 1,172.34 -3.15%
EPS 25.80 38.64 55.92 47.72 39.00 37.36 96.84 -19.77%
DPS 30.00 30.00 30.00 32.00 20.00 20.00 20.00 6.98%
NAPS 5.05 4.53 4.43 4.49 4.27 4.56 4.00 3.95%
Adjusted Per Share Value based on latest NOSH - 940,486
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 493.30 499.48 459.40 313.27 306.48 239.88 363.86 5.20%
EPS 13.16 19.71 28.53 22.14 17.80 12.00 30.06 -12.85%
DPS 15.31 15.31 15.31 14.85 9.13 6.42 6.21 16.22%
NAPS 2.5763 2.3112 2.2605 2.0833 1.9488 1.4649 1.2415 12.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 5.42 5.13 5.43 5.22 3.13 2.92 4.44 -
P/RPS 0.56 0.52 0.60 0.77 0.47 0.39 0.38 6.67%
P/EPS 21.01 13.28 9.71 10.94 8.03 7.82 4.58 28.88%
EY 4.76 7.53 10.30 9.14 12.46 12.79 21.81 -22.39%
DY 5.54 5.85 5.52 6.13 6.39 6.85 4.50 3.52%
P/NAPS 1.07 1.13 1.23 1.16 0.73 0.64 1.11 -0.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 22/05/13 28/05/12 27/05/11 31/05/10 18/05/09 20/05/08 -
Price 5.36 5.39 5.08 5.10 3.15 3.15 4.72 -
P/RPS 0.55 0.55 0.56 0.76 0.47 0.42 0.40 5.44%
P/EPS 20.78 13.95 9.08 10.69 8.08 8.43 4.87 27.34%
EY 4.81 7.17 11.01 9.36 12.38 11.86 20.52 -21.46%
DY 5.60 5.57 5.91 6.27 6.35 6.35 4.24 4.74%
P/NAPS 1.06 1.19 1.15 1.14 0.74 0.69 1.18 -1.77%

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