[BSTEAD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 95.36%
YoY- 582.41%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,492,000 3,910,900 5,801,949 3,563,108 3,155,041 936,000 930,644 29.98%
PBT 474,200 293,600 658,491 502,497 121,887 152,394 206,816 14.82%
Tax -84,000 -54,500 -96,318 -114,694 -40,933 -31,038 -115,308 -5.14%
NP 390,200 239,100 562,173 387,803 80,954 121,356 91,508 27.32%
-
NP to SH 328,600 193,900 468,199 298,566 43,752 97,505 91,508 23.73%
-
Tax Rate 17.71% 18.56% 14.63% 22.82% 33.58% 20.37% 55.75% -
Total Cost 4,101,800 3,671,800 5,239,776 3,175,305 3,074,087 814,644 839,136 30.25%
-
Net Worth 4,059,670 2,715,174 2,770,145 1,794,827 1,770,346 1,557,979 1,761,711 14.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 251,979 116,459 110,932 71,793 59,607 58,351 56,105 28.43%
Div Payout % 76.68% 60.06% 23.69% 24.05% 136.24% 59.84% 61.31% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 4,059,670 2,715,174 2,770,145 1,794,827 1,770,346 1,557,979 1,761,711 14.92%
NOSH 933,257 665,483 633,900 598,275 596,076 583,512 561,054 8.84%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.69% 6.11% 9.69% 10.88% 2.57% 12.97% 9.83% -
ROE 8.09% 7.14% 16.90% 16.63% 2.47% 6.26% 5.19% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 481.32 587.68 915.28 595.56 529.30 160.41 165.87 19.41%
EPS 35.21 29.14 73.86 49.90 7.34 16.71 16.31 13.67%
DPS 27.00 17.50 17.50 12.00 10.00 10.00 10.00 17.99%
NAPS 4.35 4.08 4.37 3.00 2.97 2.67 3.14 5.58%
Adjusted Per Share Value based on latest NOSH - 598,139
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 221.61 192.94 286.23 175.78 155.65 46.18 45.91 29.98%
EPS 16.21 9.57 23.10 14.73 2.16 4.81 4.51 23.75%
DPS 12.43 5.75 5.47 3.54 2.94 2.88 2.77 28.41%
NAPS 2.0028 1.3395 1.3666 0.8855 0.8734 0.7686 0.8691 14.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.38 3.09 4.05 4.38 1.68 1.67 1.53 -
P/RPS 0.91 0.53 0.44 0.74 0.32 1.04 0.92 -0.18%
P/EPS 12.44 10.61 5.48 8.78 22.89 9.99 9.38 4.81%
EY 8.04 9.43 18.24 11.39 4.37 10.01 10.66 -4.59%
DY 6.16 5.66 4.32 2.74 5.95 5.99 6.54 -0.99%
P/NAPS 1.01 0.76 0.93 1.46 0.57 0.63 0.49 12.80%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 23/11/09 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 -
Price 4.68 3.05 2.76 5.26 1.71 1.65 1.52 -
P/RPS 0.97 0.52 0.30 0.88 0.32 1.03 0.92 0.88%
P/EPS 13.29 10.47 3.74 10.54 23.30 9.87 9.32 6.08%
EY 7.52 9.55 26.76 9.49 4.29 10.13 10.73 -5.74%
DY 5.77 5.74 6.34 2.28 5.85 6.06 6.58 -2.16%
P/NAPS 1.08 0.75 0.63 1.75 0.58 0.62 0.48 14.46%

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