[BSTEAD] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.27%
YoY- 28.88%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 7,569,200 9,999,200 10,124,400 9,312,000 6,350,000 6,212,400 4,862,400 7.65%
PBT 278,000 533,200 699,600 891,600 672,800 538,400 344,400 -3.50%
Tax -105,600 -167,600 -163,200 -136,800 -134,800 -121,600 -73,200 6.29%
NP 172,400 365,600 536,400 754,800 538,000 416,800 271,200 -7.26%
-
NP to SH 400 266,800 399,600 578,400 448,800 360,800 243,200 -65.62%
-
Tax Rate 37.99% 31.43% 23.33% 15.34% 20.04% 22.59% 21.25% -
Total Cost 7,396,800 9,633,600 9,588,000 8,557,200 5,812,000 5,795,600 4,591,200 8.26%
-
Net Worth 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 11.34%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 200,000 310,232 310,248 310,300 300,955 185,025 130,231 7.40%
Div Payout % 50,000.00% 116.28% 77.64% 53.65% 67.06% 51.28% 53.55% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 11.34%
NOSH 1,000,000 1,034,108 1,034,161 1,034,334 940,486 925,128 651,156 7.40%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.28% 3.66% 5.30% 8.11% 8.47% 6.71% 5.58% -
ROE 0.01% 5.11% 8.53% 12.62% 10.63% 9.13% 8.19% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 756.92 966.94 979.00 900.29 675.18 671.52 746.73 0.22%
EPS 0.04 25.80 38.64 55.92 47.72 39.00 37.36 -67.99%
DPS 20.00 30.00 30.00 30.00 32.00 20.00 20.00 0.00%
NAPS 5.66 5.05 4.53 4.43 4.49 4.27 4.56 3.66%
Adjusted Per Share Value based on latest NOSH - 1,034,334
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 373.42 493.30 499.48 459.40 313.27 306.48 239.88 7.65%
EPS 0.02 13.16 19.71 28.53 22.14 17.80 12.00 -65.55%
DPS 9.87 15.31 15.31 15.31 14.85 9.13 6.42 7.42%
NAPS 2.7923 2.5763 2.3112 2.2605 2.0833 1.9488 1.4649 11.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.60 5.42 5.13 5.43 5.22 3.13 2.92 -
P/RPS 0.61 0.56 0.52 0.60 0.77 0.47 0.39 7.73%
P/EPS 11,500.00 21.01 13.28 9.71 10.94 8.03 7.82 237.03%
EY 0.01 4.76 7.53 10.30 9.14 12.46 12.79 -69.63%
DY 4.35 5.54 5.85 5.52 6.13 6.39 6.85 -7.28%
P/NAPS 0.81 1.07 1.13 1.23 1.16 0.73 0.64 4.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 22/05/13 28/05/12 27/05/11 31/05/10 18/05/09 -
Price 4.40 5.36 5.39 5.08 5.10 3.15 3.15 -
P/RPS 0.58 0.55 0.55 0.56 0.76 0.47 0.42 5.52%
P/EPS 11,000.00 20.78 13.95 9.08 10.69 8.08 8.43 230.38%
EY 0.01 4.81 7.17 11.01 9.36 12.38 11.86 -69.24%
DY 4.55 5.60 5.57 5.91 6.27 6.35 6.35 -5.40%
P/NAPS 0.78 1.06 1.19 1.15 1.14 0.74 0.69 2.06%

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