[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 53.23%
YoY- 98.46%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,067,542 2,017,308 586,768 570,541 473,604 449,613 416,778 30.57%
PBT 213,988 92,923 99,791 131,702 81,085 73,674 -20,833 -
Tax -35,779 -31,775 -18,996 -74,487 -52,255 -47,749 20,833 -
NP 178,209 61,148 80,795 57,215 28,830 25,925 0 -
-
NP to SH 152,827 27,201 67,251 57,215 28,830 25,925 -53,810 -
-
Tax Rate 16.72% 34.19% 19.04% 56.56% 64.44% 64.81% - -
Total Cost 1,889,333 1,956,160 505,973 513,326 444,774 423,688 416,778 28.63%
-
Net Worth 2,034,501 1,769,846 1,803,443 1,704,276 1,363,222 1,383,576 1,442,272 5.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 29,919 29,695 29,087 27,666 10,224 10,233 - -
Div Payout % 19.58% 109.17% 43.25% 48.36% 35.46% 39.47% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,034,501 1,769,846 1,803,443 1,704,276 1,363,222 1,383,576 1,442,272 5.89%
NOSH 598,382 593,908 581,756 553,336 272,644 272,894 272,126 14.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.62% 3.03% 13.77% 10.03% 6.09% 5.77% 0.00% -
ROE 7.51% 1.54% 3.73% 3.36% 2.11% 1.87% -3.73% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 345.52 339.67 100.86 103.11 173.71 164.76 153.16 14.51%
EPS 25.54 4.58 11.56 10.34 7.04 9.50 -19.73 -
DPS 5.00 5.00 5.00 5.00 3.75 3.75 0.00 -
NAPS 3.40 2.98 3.10 3.08 5.00 5.07 5.30 -7.12%
Adjusted Per Share Value based on latest NOSH - 564,659
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 102.00 99.52 28.95 28.15 23.36 22.18 20.56 30.57%
EPS 7.54 1.34 3.32 2.82 1.42 1.28 -2.65 -
DPS 1.48 1.46 1.44 1.36 0.50 0.50 0.00 -
NAPS 1.0037 0.8731 0.8897 0.8408 0.6725 0.6826 0.7115 5.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.69 1.60 1.61 1.38 1.71 1.92 1.79 -
P/RPS 0.78 0.47 1.60 1.34 0.98 1.17 1.17 -6.53%
P/EPS 10.53 34.93 13.93 13.35 16.17 20.21 -9.05 -
EY 9.49 2.86 7.18 7.49 6.18 4.95 -11.05 -
DY 1.86 3.13 3.11 3.62 2.19 1.95 0.00 -
P/NAPS 0.79 0.54 0.52 0.45 0.34 0.38 0.34 15.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 20/08/02 11/09/01 -
Price 4.35 1.69 1.69 1.35 1.68 1.89 1.81 -
P/RPS 1.26 0.50 1.68 1.31 0.97 1.15 1.18 1.09%
P/EPS 17.03 36.90 14.62 13.06 15.89 19.89 -9.15 -
EY 5.87 2.71 6.84 7.66 6.29 5.03 -10.92 -
DY 1.15 2.96 2.96 3.70 2.23 1.98 0.00 -
P/NAPS 1.28 0.57 0.55 0.44 0.34 0.37 0.34 24.71%

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