[BSTEAD] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 162.42%
YoY- 119.57%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,921,200 4,854,900 3,812,800 2,978,100 2,491,800 3,850,717 2,067,542 15.53%
PBT 268,000 302,300 418,800 320,500 168,100 449,795 213,988 3.81%
Tax -59,200 -57,600 -61,300 -54,900 -37,500 -67,943 -35,779 8.74%
NP 208,800 244,700 357,500 265,600 130,600 381,852 178,209 2.67%
-
NP to SH 161,100 188,300 297,400 236,700 107,800 304,203 152,827 0.88%
-
Tax Rate 22.09% 19.05% 14.64% 17.13% 22.31% 15.11% 16.72% -
Total Cost 4,712,400 4,610,200 3,455,300 2,712,500 2,361,200 3,468,865 1,889,333 16.43%
-
Net Worth 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 14.85%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 155,102 155,107 75,219 139,508 65,111 62,903 29,919 31.52%
Div Payout % 96.28% 82.37% 25.29% 58.94% 60.40% 20.68% 19.58% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,673,761 4,549,808 4,343,939 4,036,455 2,936,514 2,560,186 2,034,501 14.85%
NOSH 1,034,017 1,034,047 940,246 930,058 651,111 629,038 598,382 9.53%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.24% 5.04% 9.38% 8.92% 5.24% 9.92% 8.62% -
ROE 3.45% 4.14% 6.85% 5.86% 3.67% 11.88% 7.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 475.93 469.50 405.51 320.21 382.70 612.16 345.52 5.47%
EPS 15.58 18.21 31.63 25.45 16.55 48.36 25.54 -7.90%
DPS 15.00 15.00 8.00 15.00 10.00 10.00 5.00 20.07%
NAPS 4.52 4.40 4.62 4.34 4.51 4.07 3.40 4.85%
Adjusted Per Share Value based on latest NOSH - 934,311
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 242.78 239.51 188.10 146.92 122.93 189.97 102.00 15.53%
EPS 7.95 9.29 14.67 11.68 5.32 15.01 7.54 0.88%
DPS 7.65 7.65 3.71 6.88 3.21 3.10 1.48 31.45%
NAPS 2.3058 2.2446 2.143 1.9913 1.4487 1.263 1.0037 14.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.24 5.32 5.51 3.52 3.51 4.86 2.69 -
P/RPS 1.10 1.13 1.36 1.10 0.92 0.79 0.78 5.89%
P/EPS 33.63 29.21 17.42 13.83 21.20 10.05 10.53 21.33%
EY 2.97 3.42 5.74 7.23 4.72 9.95 9.49 -17.58%
DY 2.86 2.82 1.45 4.26 2.85 2.06 1.86 7.42%
P/NAPS 1.16 1.21 1.19 0.81 0.78 1.19 0.79 6.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 22/08/12 18/08/11 23/08/10 21/08/09 19/08/08 29/08/07 -
Price 5.24 5.43 4.90 3.88 3.24 4.28 4.35 -
P/RPS 1.10 1.16 1.21 1.21 0.85 0.70 1.26 -2.23%
P/EPS 33.63 29.82 15.49 15.25 19.57 8.85 17.03 11.99%
EY 2.97 3.35 6.46 6.56 5.11 11.30 5.87 -10.72%
DY 2.86 2.76 1.63 3.87 3.09 2.34 1.15 16.38%
P/NAPS 1.16 1.23 1.06 0.89 0.72 1.05 1.28 -1.62%

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