[BSTEAD] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -24.4%
YoY- 45.67%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,006,833 1,100,809 1,108,548 273,875 271,235 247,629 223,064 44.16%
PBT 216,258 115,769 71,607 36,976 53,824 35,530 33,786 36.22%
Tax -32,065 -14,176 -21,677 -2,738 -33,948 -24,707 -21,722 6.69%
NP 184,193 101,593 49,930 34,238 19,876 10,823 12,064 57.44%
-
NP to SH 151,891 89,444 23,465 28,953 19,876 10,823 12,064 52.46%
-
Tax Rate 14.83% 12.25% 30.27% 7.40% 63.07% 69.54% 64.29% -
Total Cost 1,822,640 999,216 1,058,618 239,637 251,359 236,806 211,000 43.19%
-
Net Worth 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 1,383,811 10.78%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 31,447 29,914 29,777 29,127 28,232 10,207 10,235 20.55%
Div Payout % 20.70% 33.44% 126.90% 100.60% 142.05% 94.32% 84.84% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 1,383,811 10.78%
NOSH 628,948 598,287 595,558 582,555 564,659 272,207 272,941 14.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.18% 9.23% 4.50% 12.50% 7.33% 4.37% 5.41% -
ROE 5.93% 4.40% 1.32% 1.60% 1.14% 0.80% 0.87% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 319.08 183.99 186.14 47.01 48.04 90.97 81.73 25.45%
EPS 24.15 14.95 3.94 4.97 3.52 2.64 4.42 32.67%
DPS 5.00 5.00 5.00 5.00 5.00 3.75 3.75 4.90%
NAPS 4.07 3.40 2.98 3.10 3.08 5.00 5.07 -3.59%
Adjusted Per Share Value based on latest NOSH - 582,555
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 99.01 54.31 54.69 13.51 13.38 12.22 11.00 44.17%
EPS 7.49 4.41 1.16 1.43 0.98 0.53 0.60 52.24%
DPS 1.55 1.48 1.47 1.44 1.39 0.50 0.50 20.73%
NAPS 1.2629 1.0035 0.8756 0.8909 0.858 0.6715 0.6827 10.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.86 2.69 1.60 1.61 1.38 1.71 1.92 -
P/RPS 1.52 1.46 0.86 3.42 2.87 1.88 2.35 -6.99%
P/EPS 20.12 17.99 40.61 32.39 39.20 43.01 43.44 -12.02%
EY 4.97 5.56 2.46 3.09 2.55 2.33 2.30 13.68%
DY 1.03 1.86 3.13 3.11 3.62 2.19 1.95 -10.08%
P/NAPS 1.19 0.79 0.54 0.52 0.45 0.34 0.38 20.93%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 20/08/02 -
Price 4.28 4.35 1.69 1.69 1.35 1.68 1.89 -
P/RPS 1.34 2.36 0.91 3.59 2.81 1.85 2.31 -8.66%
P/EPS 17.72 29.10 42.89 34.00 38.35 42.25 42.76 -13.64%
EY 5.64 3.44 2.33 2.94 2.61 2.37 2.34 15.77%
DY 1.17 1.15 2.96 2.96 3.70 2.23 1.98 -8.38%
P/NAPS 1.05 1.28 0.57 0.55 0.44 0.34 0.37 18.96%

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