[BSTEAD] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 41.12%
YoY- 281.18%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,425,000 1,276,200 2,006,833 1,100,809 1,108,548 273,875 271,235 31.83%
PBT 185,900 82,000 216,258 115,769 71,607 36,976 53,824 22.93%
Tax -24,500 -19,200 -32,065 -14,176 -21,677 -2,738 -33,948 -5.28%
NP 161,400 62,800 184,193 101,593 49,930 34,238 19,876 41.75%
-
NP to SH 146,500 46,900 151,891 89,444 23,465 28,953 19,876 39.48%
-
Tax Rate 13.18% 23.41% 14.83% 12.25% 30.27% 7.40% 63.07% -
Total Cost 1,263,600 1,213,400 1,822,640 999,216 1,058,618 239,637 251,359 30.86%
-
Net Worth 4,054,910 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 15.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 93,431 32,552 31,447 29,914 29,777 29,127 28,232 22.06%
Div Payout % 63.78% 69.41% 20.70% 33.44% 126.90% 100.60% 142.05% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 4,054,910 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 15.14%
NOSH 934,311 651,054 628,948 598,287 595,558 582,555 564,659 8.75%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.33% 4.92% 9.18% 9.23% 4.50% 12.50% 7.33% -
ROE 3.61% 1.60% 5.93% 4.40% 1.32% 1.60% 1.14% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 152.52 196.02 319.08 183.99 186.14 47.01 48.04 21.22%
EPS 15.68 7.21 24.15 14.95 3.94 4.97 3.52 28.25%
DPS 10.00 5.00 5.00 5.00 5.00 5.00 5.00 12.24%
NAPS 4.34 4.51 4.07 3.40 2.98 3.10 3.08 5.87%
Adjusted Per Share Value based on latest NOSH - 598,287
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.30 62.96 99.01 54.31 54.69 13.51 13.38 31.83%
EPS 7.23 2.31 7.49 4.41 1.16 1.43 0.98 39.50%
DPS 4.61 1.61 1.55 1.48 1.47 1.44 1.39 22.10%
NAPS 2.0004 1.4486 1.2629 1.0035 0.8756 0.8909 0.858 15.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.52 3.51 4.86 2.69 1.60 1.61 1.38 -
P/RPS 2.31 1.79 1.52 1.46 0.86 3.42 2.87 -3.55%
P/EPS 22.45 48.72 20.12 17.99 40.61 32.39 39.20 -8.86%
EY 4.45 2.05 4.97 5.56 2.46 3.09 2.55 9.71%
DY 2.84 1.42 1.03 1.86 3.13 3.11 3.62 -3.96%
P/NAPS 0.81 0.78 1.19 0.79 0.54 0.52 0.45 10.28%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 19/08/08 29/08/07 25/08/06 22/08/05 18/08/04 -
Price 3.88 3.24 4.28 4.35 1.69 1.69 1.35 -
P/RPS 2.54 1.65 1.34 2.36 0.91 3.59 2.81 -1.66%
P/EPS 24.74 44.98 17.72 29.10 42.89 34.00 38.35 -7.04%
EY 4.04 2.22 5.64 3.44 2.33 2.94 2.61 7.54%
DY 2.58 1.54 1.17 1.15 2.96 2.96 3.70 -5.82%
P/NAPS 0.89 0.72 1.05 1.28 0.57 0.55 0.44 12.45%

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