[BSTEAD] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.84%
YoY- 1596.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,553,100 1,215,600 1,843,884 966,733 908,760 312,893 299,306 31.56%
PBT 134,600 86,100 233,537 98,219 21,316 62,815 77,878 9.54%
Tax -30,400 -18,300 -35,878 -21,603 -10,098 -16,258 -40,539 -4.68%
NP 104,200 67,800 197,659 76,616 11,218 46,557 37,339 18.64%
-
NP to SH 90,200 60,800 152,312 63,383 3,736 38,298 37,339 15.82%
-
Tax Rate 22.59% 21.25% 15.36% 21.99% 47.37% 25.88% 52.05% -
Total Cost 1,448,900 1,147,800 1,646,225 890,117 897,542 266,336 261,967 32.96%
-
Net Worth 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 14.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 46,256 32,557 31,456 - - - - -
Div Payout % 51.28% 53.55% 20.65% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 14.48%
NOSH 925,128 651,156 629,128 598,517 593,015 580,272 551,536 8.99%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.71% 5.58% 10.72% 7.93% 1.23% 14.88% 12.48% -
ROE 2.28% 2.05% 6.05% 3.20% 0.21% 2.15% 2.13% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 167.88 186.68 293.09 161.52 153.24 53.92 54.27 20.69%
EPS 9.75 9.34 24.21 10.59 0.63 6.60 6.77 6.26%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 4.56 4.00 3.31 2.95 3.07 3.18 5.03%
Adjusted Per Share Value based on latest NOSH - 598,517
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 76.62 59.97 90.97 47.69 44.83 15.44 14.77 31.55%
EPS 4.45 3.00 7.51 3.13 0.18 1.89 1.84 15.84%
DPS 2.28 1.61 1.55 0.00 0.00 0.00 0.00 -
NAPS 1.9488 1.4649 1.2415 0.9774 0.863 0.8789 0.8653 14.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.13 2.92 4.44 2.03 1.77 1.62 1.68 -
P/RPS 1.86 1.56 1.51 1.26 1.16 3.00 3.10 -8.15%
P/EPS 32.10 31.27 18.34 19.17 280.95 24.55 24.82 4.37%
EY 3.12 3.20 5.45 5.22 0.36 4.07 4.03 -4.17%
DY 1.60 1.71 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 1.11 0.61 0.60 0.53 0.53 5.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 18/05/04 -
Price 3.15 3.15 4.72 2.11 1.72 1.60 1.49 -
P/RPS 1.88 1.69 1.61 1.31 1.12 2.97 2.75 -6.13%
P/EPS 32.31 33.74 19.50 19.92 273.02 24.24 22.01 6.60%
EY 3.10 2.96 5.13 5.02 0.37 4.13 4.54 -6.15%
DY 1.59 1.59 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 1.18 0.64 0.58 0.52 0.47 7.85%

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