[BSTEAD] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -22.86%
YoY- -69.12%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,496,900 2,225,300 1,425,000 1,276,200 2,006,833 1,100,809 1,108,548 14.47%
PBT 79,400 250,600 185,900 82,000 216,258 115,769 71,607 1.73%
Tax -23,400 -27,600 -24,500 -19,200 -32,065 -14,176 -21,677 1.28%
NP 56,000 223,000 161,400 62,800 184,193 101,593 49,930 1.92%
-
NP to SH 43,700 185,200 146,500 46,900 151,891 89,444 23,465 10.90%
-
Tax Rate 29.47% 11.01% 13.18% 23.41% 14.83% 12.25% 30.27% -
Total Cost 2,440,900 2,002,300 1,263,600 1,213,400 1,822,640 999,216 1,058,618 14.92%
-
Net Worth 4,545,626 4,343,268 4,054,910 2,936,254 2,559,819 2,034,178 1,774,763 16.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 77,482 - 93,431 32,552 31,447 29,914 29,777 17.26%
Div Payout % 177.30% - 63.78% 69.41% 20.70% 33.44% 126.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,545,626 4,343,268 4,054,910 2,936,254 2,559,819 2,034,178 1,774,763 16.95%
NOSH 1,033,096 940,101 934,311 651,054 628,948 598,287 595,558 9.60%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.24% 10.02% 11.33% 4.92% 9.18% 9.23% 4.50% -
ROE 0.96% 4.26% 3.61% 1.60% 5.93% 4.40% 1.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 241.69 236.71 152.52 196.02 319.08 183.99 186.14 4.44%
EPS 4.23 19.70 15.68 7.21 24.15 14.95 3.94 1.18%
DPS 7.50 0.00 10.00 5.00 5.00 5.00 5.00 6.98%
NAPS 4.40 4.62 4.34 4.51 4.07 3.40 2.98 6.70%
Adjusted Per Share Value based on latest NOSH - 651,054
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 123.18 109.78 70.30 62.96 99.01 54.31 54.69 14.47%
EPS 2.16 9.14 7.23 2.31 7.49 4.41 1.16 10.90%
DPS 3.82 0.00 4.61 1.61 1.55 1.48 1.47 17.23%
NAPS 2.2425 2.1427 2.0004 1.4486 1.2629 1.0035 0.8756 16.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.32 5.51 3.52 3.51 4.86 2.69 1.60 -
P/RPS 2.20 2.33 2.31 1.79 1.52 1.46 0.86 16.92%
P/EPS 125.77 27.97 22.45 48.72 20.12 17.99 40.61 20.71%
EY 0.80 3.58 4.45 2.05 4.97 5.56 2.46 -17.05%
DY 1.41 0.00 2.84 1.42 1.03 1.86 3.13 -12.43%
P/NAPS 1.21 1.19 0.81 0.78 1.19 0.79 0.54 14.37%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 18/08/11 23/08/10 21/08/09 19/08/08 29/08/07 25/08/06 -
Price 5.43 4.90 3.88 3.24 4.28 4.35 1.69 -
P/RPS 2.25 2.07 2.54 1.65 1.34 2.36 0.91 16.26%
P/EPS 128.37 24.87 24.74 44.98 17.72 29.10 42.89 20.02%
EY 0.78 4.02 4.04 2.22 5.64 3.44 2.33 -16.65%
DY 1.38 0.00 2.58 1.54 1.17 1.15 2.96 -11.93%
P/NAPS 1.23 1.06 0.89 0.72 1.05 1.28 0.57 13.66%

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