[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 99.72%
YoY- 99.05%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,812,800 2,978,100 2,491,800 3,850,717 2,067,542 2,017,308 586,768 36.58%
PBT 418,800 320,500 168,100 449,795 213,988 92,923 99,791 26.99%
Tax -61,300 -54,900 -37,500 -67,943 -35,779 -31,775 -18,996 21.55%
NP 357,500 265,600 130,600 381,852 178,209 61,148 80,795 28.11%
-
NP to SH 297,400 236,700 107,800 304,203 152,827 27,201 67,251 28.10%
-
Tax Rate 14.64% 17.13% 22.31% 15.11% 16.72% 34.19% 19.04% -
Total Cost 3,455,300 2,712,500 2,361,200 3,468,865 1,889,333 1,956,160 505,973 37.71%
-
Net Worth 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 1,769,846 1,803,443 15.77%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 75,219 139,508 65,111 62,903 29,919 29,695 29,087 17.14%
Div Payout % 25.29% 58.94% 60.40% 20.68% 19.58% 109.17% 43.25% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 1,769,846 1,803,443 15.77%
NOSH 940,246 930,058 651,111 629,038 598,382 593,908 581,756 8.32%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.38% 8.92% 5.24% 9.92% 8.62% 3.03% 13.77% -
ROE 6.85% 5.86% 3.67% 11.88% 7.51% 1.54% 3.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 405.51 320.21 382.70 612.16 345.52 339.67 100.86 26.08%
EPS 31.63 25.45 16.55 48.36 25.54 4.58 11.56 18.25%
DPS 8.00 15.00 10.00 10.00 5.00 5.00 5.00 8.14%
NAPS 4.62 4.34 4.51 4.07 3.40 2.98 3.10 6.87%
Adjusted Per Share Value based on latest NOSH - 628,948
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 188.10 146.92 122.93 189.97 102.00 99.52 28.95 36.58%
EPS 14.67 11.68 5.32 15.01 7.54 1.34 3.32 28.08%
DPS 3.71 6.88 3.21 3.10 1.48 1.46 1.44 17.07%
NAPS 2.143 1.9913 1.4487 1.263 1.0037 0.8731 0.8897 15.77%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.51 3.52 3.51 4.86 2.69 1.60 1.61 -
P/RPS 1.36 1.10 0.92 0.79 0.78 0.47 1.60 -2.67%
P/EPS 17.42 13.83 21.20 10.05 10.53 34.93 13.93 3.79%
EY 5.74 7.23 4.72 9.95 9.49 2.86 7.18 -3.66%
DY 1.45 4.26 2.85 2.06 1.86 3.13 3.11 -11.93%
P/NAPS 1.19 0.81 0.78 1.19 0.79 0.54 0.52 14.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 23/08/10 21/08/09 19/08/08 29/08/07 25/08/06 22/08/05 -
Price 4.90 3.88 3.24 4.28 4.35 1.69 1.69 -
P/RPS 1.21 1.21 0.85 0.70 1.26 0.50 1.68 -5.32%
P/EPS 15.49 15.25 19.57 8.85 17.03 36.90 14.62 0.96%
EY 6.46 6.56 5.11 11.30 5.87 2.71 6.84 -0.94%
DY 1.63 3.87 3.09 2.34 1.15 2.96 2.96 -9.46%
P/NAPS 1.06 0.89 0.72 1.05 1.28 0.57 0.55 11.54%

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