[BSTEAD] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -46.77%
YoY- 83.65%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,100,809 1,108,548 273,875 271,235 247,629 223,064 205,320 32.27%
PBT 115,769 71,607 36,976 53,824 35,530 33,786 -10,748 -
Tax -14,176 -21,677 -2,738 -33,948 -24,707 -21,722 10,748 -
NP 101,593 49,930 34,238 19,876 10,823 12,064 0 -
-
NP to SH 89,444 23,465 28,953 19,876 10,823 12,064 -24,312 -
-
Tax Rate 12.25% 30.27% 7.40% 63.07% 69.54% 64.29% - -
Total Cost 999,216 1,058,618 239,637 251,359 236,806 211,000 205,320 30.16%
-
Net Worth 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 1,383,811 1,441,838 5.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 29,914 29,777 29,127 28,232 10,207 10,235 - -
Div Payout % 33.44% 126.90% 100.60% 142.05% 94.32% 84.84% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 1,383,811 1,441,838 5.90%
NOSH 598,287 595,558 582,555 564,659 272,207 272,941 272,044 14.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.23% 4.50% 12.50% 7.33% 4.37% 5.41% 0.00% -
ROE 4.40% 1.32% 1.60% 1.14% 0.80% 0.87% -1.69% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 183.99 186.14 47.01 48.04 90.97 81.73 75.47 16.00%
EPS 14.95 3.94 4.97 3.52 2.64 4.42 -8.91 -
DPS 5.00 5.00 5.00 5.00 3.75 3.75 0.00 -
NAPS 3.40 2.98 3.10 3.08 5.00 5.07 5.30 -7.12%
Adjusted Per Share Value based on latest NOSH - 564,659
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.31 54.69 13.51 13.38 12.22 11.00 10.13 32.27%
EPS 4.41 1.16 1.43 0.98 0.53 0.60 -1.20 -
DPS 1.48 1.47 1.44 1.39 0.50 0.50 0.00 -
NAPS 1.0035 0.8756 0.8909 0.858 0.6715 0.6827 0.7113 5.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.69 1.60 1.61 1.38 1.71 1.92 1.79 -
P/RPS 1.46 0.86 3.42 2.87 1.88 2.35 2.37 -7.75%
P/EPS 17.99 40.61 32.39 39.20 43.01 43.44 -20.03 -
EY 5.56 2.46 3.09 2.55 2.33 2.30 -4.99 -
DY 1.86 3.13 3.11 3.62 2.19 1.95 0.00 -
P/NAPS 0.79 0.54 0.52 0.45 0.34 0.38 0.34 15.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 20/08/02 11/09/01 -
Price 4.35 1.69 1.69 1.35 1.68 1.89 1.81 -
P/RPS 2.36 0.91 3.59 2.81 1.85 2.31 2.40 -0.27%
P/EPS 29.10 42.89 34.00 38.35 42.25 42.76 -20.25 -
EY 3.44 2.33 2.94 2.61 2.37 2.34 -4.94 -
DY 1.15 2.96 2.96 3.70 2.23 1.98 0.00 -
P/NAPS 1.28 0.57 0.55 0.44 0.34 0.37 0.34 24.71%

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