[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 75.6%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,850,717 2,067,542 2,017,308 586,768 570,541 473,604 449,613 42.99%
PBT 449,795 213,988 92,923 99,791 131,702 81,085 73,674 35.15%
Tax -67,943 -35,779 -31,775 -18,996 -74,487 -52,255 -47,749 6.04%
NP 381,852 178,209 61,148 80,795 57,215 28,830 25,925 56.50%
-
NP to SH 304,203 152,827 27,201 67,251 57,215 28,830 25,925 50.68%
-
Tax Rate 15.11% 16.72% 34.19% 19.04% 56.56% 64.44% 64.81% -
Total Cost 3,468,865 1,889,333 1,956,160 505,973 513,326 444,774 423,688 41.92%
-
Net Worth 2,560,186 2,034,501 1,769,846 1,803,443 1,704,276 1,363,222 1,383,576 10.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 62,903 29,919 29,695 29,087 27,666 10,224 10,233 35.30%
Div Payout % 20.68% 19.58% 109.17% 43.25% 48.36% 35.46% 39.47% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,560,186 2,034,501 1,769,846 1,803,443 1,704,276 1,363,222 1,383,576 10.79%
NOSH 629,038 598,382 593,908 581,756 553,336 272,644 272,894 14.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.92% 8.62% 3.03% 13.77% 10.03% 6.09% 5.77% -
ROE 11.88% 7.51% 1.54% 3.73% 3.36% 2.11% 1.87% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 612.16 345.52 339.67 100.86 103.11 173.71 164.76 24.42%
EPS 48.36 25.54 4.58 11.56 10.34 7.04 9.50 31.12%
DPS 10.00 5.00 5.00 5.00 5.00 3.75 3.75 17.74%
NAPS 4.07 3.40 2.98 3.10 3.08 5.00 5.07 -3.59%
Adjusted Per Share Value based on latest NOSH - 582,555
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 189.97 102.00 99.52 28.95 28.15 23.36 22.18 42.99%
EPS 15.01 7.54 1.34 3.32 2.82 1.42 1.28 50.67%
DPS 3.10 1.48 1.46 1.44 1.36 0.50 0.50 35.50%
NAPS 1.263 1.0037 0.8731 0.8897 0.8408 0.6725 0.6826 10.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.86 2.69 1.60 1.61 1.38 1.71 1.92 -
P/RPS 0.79 0.78 0.47 1.60 1.34 0.98 1.17 -6.33%
P/EPS 10.05 10.53 34.93 13.93 13.35 16.17 20.21 -10.98%
EY 9.95 9.49 2.86 7.18 7.49 6.18 4.95 12.32%
DY 2.06 1.86 3.13 3.11 3.62 2.19 1.95 0.91%
P/NAPS 1.19 0.79 0.54 0.52 0.45 0.34 0.38 20.93%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 20/08/02 -
Price 4.28 4.35 1.69 1.69 1.35 1.68 1.89 -
P/RPS 0.70 1.26 0.50 1.68 1.31 0.97 1.15 -7.93%
P/EPS 8.85 17.03 36.90 14.62 13.06 15.89 19.89 -12.61%
EY 11.30 5.87 2.71 6.84 7.66 6.29 5.03 14.42%
DY 2.34 1.15 2.96 2.96 3.70 2.23 1.98 2.82%
P/NAPS 1.05 1.28 0.57 0.55 0.44 0.34 0.37 18.96%

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