[BSTEAD] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 528.08%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,276,200 2,006,833 1,100,809 1,108,548 273,875 271,235 247,629 31.39%
PBT 82,000 216,258 115,769 71,607 36,976 53,824 35,530 14.94%
Tax -19,200 -32,065 -14,176 -21,677 -2,738 -33,948 -24,707 -4.11%
NP 62,800 184,193 101,593 49,930 34,238 19,876 10,823 34.01%
-
NP to SH 46,900 151,891 89,444 23,465 28,953 19,876 10,823 27.65%
-
Tax Rate 23.41% 14.83% 12.25% 30.27% 7.40% 63.07% 69.54% -
Total Cost 1,213,400 1,822,640 999,216 1,058,618 239,637 251,359 236,806 31.26%
-
Net Worth 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 13.65%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 32,552 31,447 29,914 29,777 29,127 28,232 10,207 21.30%
Div Payout % 69.41% 20.70% 33.44% 126.90% 100.60% 142.05% 94.32% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 13.65%
NOSH 651,054 628,948 598,287 595,558 582,555 564,659 272,207 15.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.92% 9.18% 9.23% 4.50% 12.50% 7.33% 4.37% -
ROE 1.60% 5.93% 4.40% 1.32% 1.60% 1.14% 0.80% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 196.02 319.08 183.99 186.14 47.01 48.04 90.97 13.63%
EPS 7.21 24.15 14.95 3.94 4.97 3.52 2.64 18.21%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 3.75 4.90%
NAPS 4.51 4.07 3.40 2.98 3.10 3.08 5.00 -1.70%
Adjusted Per Share Value based on latest NOSH - 595,558
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.96 99.01 54.31 54.69 13.51 13.38 12.22 31.38%
EPS 2.31 7.49 4.41 1.16 1.43 0.98 0.53 27.77%
DPS 1.61 1.55 1.48 1.47 1.44 1.39 0.50 21.49%
NAPS 1.4486 1.2629 1.0035 0.8756 0.8909 0.858 0.6715 13.65%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.51 4.86 2.69 1.60 1.61 1.38 1.71 -
P/RPS 1.79 1.52 1.46 0.86 3.42 2.87 1.88 -0.81%
P/EPS 48.72 20.12 17.99 40.61 32.39 39.20 43.01 2.09%
EY 2.05 4.97 5.56 2.46 3.09 2.55 2.33 -2.10%
DY 1.42 1.03 1.86 3.13 3.11 3.62 2.19 -6.96%
P/NAPS 0.78 1.19 0.79 0.54 0.52 0.45 0.34 14.82%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 19/08/08 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 -
Price 3.24 4.28 4.35 1.69 1.69 1.35 1.68 -
P/RPS 1.65 1.34 2.36 0.91 3.59 2.81 1.85 -1.88%
P/EPS 44.98 17.72 29.10 42.89 34.00 38.35 42.25 1.04%
EY 2.22 5.64 3.44 2.33 2.94 2.61 2.37 -1.08%
DY 1.54 1.17 1.15 2.96 2.96 3.70 2.23 -5.97%
P/NAPS 0.72 1.05 1.28 0.57 0.55 0.44 0.34 13.30%

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