[BSTEAD] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.59%
YoY- 48.36%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,531,100 2,328,000 1,587,500 1,553,100 1,215,600 1,843,884 966,733 17.38%
PBT 174,900 222,900 168,200 134,600 86,100 233,537 98,219 10.08%
Tax -40,800 -34,200 -33,700 -30,400 -18,300 -35,878 -21,603 11.16%
NP 134,100 188,700 134,500 104,200 67,800 197,659 76,616 9.76%
-
NP to SH 99,900 144,600 112,200 90,200 60,800 152,312 63,383 7.87%
-
Tax Rate 23.33% 15.34% 20.04% 22.59% 21.25% 15.36% 21.99% -
Total Cost 2,397,000 2,139,300 1,453,000 1,448,900 1,147,800 1,646,225 890,117 17.93%
-
Net Worth 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 15.40%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 77,562 77,575 75,238 46,256 32,557 31,456 - -
Div Payout % 77.64% 53.65% 67.06% 51.28% 53.55% 20.65% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 15.40%
NOSH 1,034,161 1,034,334 940,486 925,128 651,156 629,128 598,517 9.53%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.30% 8.11% 8.47% 6.71% 5.58% 10.72% 7.93% -
ROE 2.13% 3.16% 2.66% 2.28% 2.05% 6.05% 3.20% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 244.75 225.07 168.80 167.88 186.68 293.09 161.52 7.16%
EPS 9.66 13.98 11.93 9.75 9.34 24.21 10.59 -1.51%
DPS 7.50 7.50 8.00 5.00 5.00 5.00 0.00 -
NAPS 4.53 4.43 4.49 4.27 4.56 4.00 3.31 5.36%
Adjusted Per Share Value based on latest NOSH - 925,128
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.87 114.85 78.32 76.62 59.97 90.97 47.69 17.38%
EPS 4.93 7.13 5.54 4.45 3.00 7.51 3.13 7.85%
DPS 3.83 3.83 3.71 2.28 1.61 1.55 0.00 -
NAPS 2.3112 2.2605 2.0833 1.9488 1.4649 1.2415 0.9774 15.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.13 5.43 5.22 3.13 2.92 4.44 2.03 -
P/RPS 2.10 2.41 3.09 1.86 1.56 1.51 1.26 8.87%
P/EPS 53.11 38.84 43.76 32.10 31.27 18.34 19.17 18.49%
EY 1.88 2.57 2.29 3.12 3.20 5.45 5.22 -15.63%
DY 1.46 1.38 1.53 1.60 1.71 1.13 0.00 -
P/NAPS 1.13 1.23 1.16 0.73 0.64 1.11 0.61 10.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 28/05/12 27/05/11 31/05/10 18/05/09 20/05/08 15/05/07 -
Price 5.39 5.08 5.10 3.15 3.15 4.72 2.11 -
P/RPS 2.20 2.26 3.02 1.88 1.69 1.61 1.31 9.01%
P/EPS 55.80 36.34 42.75 32.31 33.74 19.50 19.92 18.71%
EY 1.79 2.75 2.34 3.10 2.96 5.13 5.02 -15.77%
DY 1.39 1.48 1.57 1.59 1.59 1.06 0.00 -
P/NAPS 1.19 1.15 1.14 0.74 0.69 1.18 0.64 10.88%

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