[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 77.3%
YoY- -64.56%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,854,900 3,812,800 2,978,100 2,491,800 3,850,717 2,067,542 2,017,308 15.74%
PBT 302,300 418,800 320,500 168,100 449,795 213,988 92,923 21.70%
Tax -57,600 -61,300 -54,900 -37,500 -67,943 -35,779 -31,775 10.41%
NP 244,700 357,500 265,600 130,600 381,852 178,209 61,148 25.97%
-
NP to SH 188,300 297,400 236,700 107,800 304,203 152,827 27,201 38.01%
-
Tax Rate 19.05% 14.64% 17.13% 22.31% 15.11% 16.72% 34.19% -
Total Cost 4,610,200 3,455,300 2,712,500 2,361,200 3,468,865 1,889,333 1,956,160 15.34%
-
Net Worth 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 1,769,846 17.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 155,107 75,219 139,508 65,111 62,903 29,919 29,695 31.68%
Div Payout % 82.37% 25.29% 58.94% 60.40% 20.68% 19.58% 109.17% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 1,769,846 17.02%
NOSH 1,034,047 940,246 930,058 651,111 629,038 598,382 593,908 9.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.04% 9.38% 8.92% 5.24% 9.92% 8.62% 3.03% -
ROE 4.14% 6.85% 5.86% 3.67% 11.88% 7.51% 1.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 469.50 405.51 320.21 382.70 612.16 345.52 339.67 5.53%
EPS 18.21 31.63 25.45 16.55 48.36 25.54 4.58 25.83%
DPS 15.00 8.00 15.00 10.00 10.00 5.00 5.00 20.07%
NAPS 4.40 4.62 4.34 4.51 4.07 3.40 2.98 6.70%
Adjusted Per Share Value based on latest NOSH - 651,054
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 239.51 188.10 146.92 122.93 189.97 102.00 99.52 15.74%
EPS 9.29 14.67 11.68 5.32 15.01 7.54 1.34 38.04%
DPS 7.65 3.71 6.88 3.21 3.10 1.48 1.46 31.75%
NAPS 2.2446 2.143 1.9913 1.4487 1.263 1.0037 0.8731 17.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.32 5.51 3.52 3.51 4.86 2.69 1.60 -
P/RPS 1.13 1.36 1.10 0.92 0.79 0.78 0.47 15.72%
P/EPS 29.21 17.42 13.83 21.20 10.05 10.53 34.93 -2.93%
EY 3.42 5.74 7.23 4.72 9.95 9.49 2.86 3.02%
DY 2.82 1.45 4.26 2.85 2.06 1.86 3.13 -1.72%
P/NAPS 1.21 1.19 0.81 0.78 1.19 0.79 0.54 14.37%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 18/08/11 23/08/10 21/08/09 19/08/08 29/08/07 25/08/06 -
Price 5.43 4.90 3.88 3.24 4.28 4.35 1.69 -
P/RPS 1.16 1.21 1.21 0.85 0.70 1.26 0.50 15.04%
P/EPS 29.82 15.49 15.25 19.57 8.85 17.03 36.90 -3.48%
EY 3.35 6.46 6.56 5.11 11.30 5.87 2.71 3.59%
DY 2.76 1.63 3.87 3.09 2.34 1.15 2.96 -1.15%
P/NAPS 1.23 1.06 0.89 0.72 1.05 1.28 0.57 13.66%

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