[BSTEAD] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
03-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 122.67%
YoY- 329.83%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,155,041 936,000 930,644 771,358 696,356 632,050 603,692 31.71%
PBT 121,887 152,394 206,816 140,357 93,018 -28,391 58,209 13.10%
Tax -40,933 -31,038 -115,308 -76,162 -78,083 28,391 -22,645 10.36%
NP 80,954 121,356 91,508 64,195 14,935 0 35,564 14.68%
-
NP to SH 43,752 97,505 91,508 64,195 14,935 -85,771 35,564 3.51%
-
Tax Rate 33.58% 20.37% 55.75% 54.26% 83.94% - 38.90% -
Total Cost 3,074,087 814,644 839,136 707,163 681,421 632,050 568,128 32.48%
-
Net Worth 1,770,346 1,557,979 1,761,711 1,364,039 1,365,917 1,420,411 1,536,894 2.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 59,607 58,351 56,105 10,230 10,223 - - -
Div Payout % 136.24% 59.84% 61.31% 15.94% 68.46% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,770,346 1,557,979 1,761,711 1,364,039 1,365,917 1,420,411 1,536,894 2.38%
NOSH 596,076 583,512 561,054 272,807 272,638 273,156 273,468 13.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.57% 12.97% 9.83% 8.32% 2.14% 0.00% 5.89% -
ROE 2.47% 6.26% 5.19% 4.71% 1.09% -6.04% 2.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 529.30 160.41 165.87 282.75 255.41 231.39 220.75 15.68%
EPS 7.34 16.71 16.31 15.68 5.61 -31.40 13.00 -9.08%
DPS 10.00 10.00 10.00 3.75 3.75 0.00 0.00 -
NAPS 2.97 2.67 3.14 5.00 5.01 5.20 5.62 -10.07%
Adjusted Per Share Value based on latest NOSH - 272,896
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.65 46.18 45.91 38.05 34.35 31.18 29.78 31.71%
EPS 2.16 4.81 4.51 3.17 0.74 -4.23 1.75 3.56%
DPS 2.94 2.88 2.77 0.50 0.50 0.00 0.00 -
NAPS 0.8734 0.7686 0.8691 0.6729 0.6739 0.7007 0.7582 2.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.68 1.67 1.53 1.53 1.79 1.54 2.66 -
P/RPS 0.32 1.04 0.92 0.54 0.70 0.67 1.20 -19.76%
P/EPS 22.89 9.99 9.38 6.50 32.68 -4.90 20.45 1.89%
EY 4.37 10.01 10.66 15.38 3.06 -20.39 4.89 -1.85%
DY 5.95 5.99 6.54 2.45 2.09 0.00 0.00 -
P/NAPS 0.57 0.63 0.49 0.31 0.36 0.30 0.47 3.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 03/12/01 27/11/00 -
Price 1.71 1.65 1.52 1.25 1.60 1.70 2.63 -
P/RPS 0.32 1.03 0.92 0.44 0.63 0.73 1.19 -19.65%
P/EPS 23.30 9.87 9.32 5.31 29.21 -5.41 20.22 2.39%
EY 4.29 10.13 10.73 18.82 3.42 -18.47 4.94 -2.32%
DY 5.85 6.06 6.58 3.00 2.34 0.00 0.00 -
P/NAPS 0.58 0.62 0.48 0.25 0.32 0.33 0.47 3.56%

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