[BSTEAD] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 60.52%
YoY- -2.85%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,949,100 6,220,200 7,782,300 7,621,700 7,367,000 6,001,500 4,492,000 4.78%
PBT 497,900 219,500 329,300 427,200 435,000 585,900 474,200 0.81%
Tax -93,700 -79,300 -120,000 -95,500 -88,400 -84,100 -84,000 1.83%
NP 404,200 140,200 209,300 331,700 346,600 501,800 390,200 0.58%
-
NP to SH 248,300 9,000 109,200 258,600 266,200 418,300 328,600 -4.55%
-
Tax Rate 18.82% 36.13% 36.44% 22.35% 20.32% 14.35% 17.71% -
Total Cost 5,544,900 6,080,000 7,573,000 7,290,000 7,020,400 5,499,700 4,101,800 5.14%
-
Net Worth 6,328,124 5,793,103 5,604,772 4,745,997 4,612,478 4,353,178 4,059,670 7.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 259,805 165,517 217,159 232,646 258,547 282,063 251,979 0.51%
Div Payout % 104.63% 1,839.08% 198.86% 89.96% 97.13% 67.43% 76.68% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,328,124 5,793,103 5,604,772 4,745,997 4,612,478 4,353,178 4,059,670 7.67%
NOSH 1,855,754 1,034,482 1,034,090 1,033,986 1,034,188 940,211 933,257 12.12%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.79% 2.25% 2.69% 4.35% 4.70% 8.36% 8.69% -
ROE 3.92% 0.16% 1.95% 5.45% 5.77% 9.61% 8.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 320.58 601.29 752.57 737.12 712.35 638.31 481.32 -6.54%
EPS 13.38 0.87 10.56 25.01 25.74 44.49 35.21 -14.88%
DPS 14.00 16.00 21.00 22.50 25.00 30.00 27.00 -10.35%
NAPS 3.41 5.60 5.42 4.59 4.46 4.63 4.35 -3.97%
Adjusted Per Share Value based on latest NOSH - 1,033,934
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 293.49 306.87 383.93 376.01 363.44 296.08 221.61 4.78%
EPS 12.25 0.44 5.39 12.76 13.13 20.64 16.21 -4.55%
DPS 12.82 8.17 10.71 11.48 12.76 13.92 12.43 0.51%
NAPS 3.1219 2.858 2.7651 2.3414 2.2755 2.1476 2.0028 7.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.16 3.95 5.00 5.19 5.20 4.49 4.38 -
P/RPS 0.67 0.66 0.66 0.70 0.73 0.70 0.91 -4.97%
P/EPS 16.14 454.02 47.35 20.75 20.20 10.09 12.44 4.43%
EY 6.19 0.22 2.11 4.82 4.95 9.91 8.04 -4.26%
DY 6.48 4.05 4.20 4.34 4.81 6.68 6.16 0.84%
P/NAPS 0.63 0.71 0.92 1.13 1.17 0.97 1.01 -7.55%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 27/11/14 29/11/13 20/11/12 21/11/11 29/11/10 -
Price 2.19 4.07 4.96 5.35 4.99 4.85 4.68 -
P/RPS 0.68 0.68 0.66 0.73 0.70 0.76 0.97 -5.74%
P/EPS 16.37 467.82 46.97 21.39 19.39 10.90 13.29 3.53%
EY 6.11 0.21 2.13 4.67 5.16 9.17 7.52 -3.39%
DY 6.39 3.93 4.23 4.21 5.01 6.19 5.77 1.71%
P/NAPS 0.64 0.73 0.92 1.17 1.12 1.05 1.08 -8.34%

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