[BSTEAD] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.32%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,892,300 2,499,800 2,531,100 2,328,000 1,587,500 1,553,100 1,215,600 7.65%
PBT 69,500 133,300 174,900 222,900 168,200 134,600 86,100 -3.50%
Tax -26,400 -41,900 -40,800 -34,200 -33,700 -30,400 -18,300 6.29%
NP 43,100 91,400 134,100 188,700 134,500 104,200 67,800 -7.26%
-
NP to SH 100 66,700 99,900 144,600 112,200 90,200 60,800 -65.62%
-
Tax Rate 37.99% 31.43% 23.33% 15.34% 20.04% 22.59% 21.25% -
Total Cost 1,849,200 2,408,400 2,397,000 2,139,300 1,453,000 1,448,900 1,147,800 8.26%
-
Net Worth 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 11.34%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 50,000 77,558 77,562 77,575 75,238 46,256 32,557 7.40%
Div Payout % 50,000.00% 116.28% 77.64% 53.65% 67.06% 51.28% 53.55% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 5,659,999 5,222,248 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 11.34%
NOSH 1,000,000 1,034,108 1,034,161 1,034,334 940,486 925,128 651,156 7.40%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.28% 3.66% 5.30% 8.11% 8.47% 6.71% 5.58% -
ROE 0.00% 1.28% 2.13% 3.16% 2.66% 2.28% 2.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 189.23 241.73 244.75 225.07 168.80 167.88 186.68 0.22%
EPS 0.01 6.45 9.66 13.98 11.93 9.75 9.34 -67.99%
DPS 5.00 7.50 7.50 7.50 8.00 5.00 5.00 0.00%
NAPS 5.66 5.05 4.53 4.43 4.49 4.27 4.56 3.66%
Adjusted Per Share Value based on latest NOSH - 1,034,334
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 93.35 123.33 124.87 114.85 78.32 76.62 59.97 7.65%
EPS 0.00 3.29 4.93 7.13 5.54 4.45 3.00 -
DPS 2.47 3.83 3.83 3.83 3.71 2.28 1.61 7.39%
NAPS 2.7923 2.5763 2.3112 2.2605 2.0833 1.9488 1.4649 11.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.60 5.42 5.13 5.43 5.22 3.13 2.92 -
P/RPS 2.43 2.24 2.10 2.41 3.09 1.86 1.56 7.66%
P/EPS 46,000.00 84.03 53.11 38.84 43.76 32.10 31.27 237.05%
EY 0.00 1.19 1.88 2.57 2.29 3.12 3.20 -
DY 1.09 1.38 1.46 1.38 1.53 1.60 1.71 -7.22%
P/NAPS 0.81 1.07 1.13 1.23 1.16 0.73 0.64 4.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 22/05/13 28/05/12 27/05/11 31/05/10 18/05/09 -
Price 4.40 5.36 5.39 5.08 5.10 3.15 3.15 -
P/RPS 2.33 2.22 2.20 2.26 3.02 1.88 1.69 5.49%
P/EPS 44,000.00 83.10 55.80 36.34 42.75 32.31 33.74 230.35%
EY 0.00 1.20 1.79 2.75 2.34 3.10 2.96 -
DY 1.14 1.40 1.39 1.48 1.57 1.59 1.59 -5.39%
P/NAPS 0.78 1.06 1.19 1.15 1.14 0.74 0.69 2.06%

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