[BSTEAD] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 65.06%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,588,200 2,390,100 2,496,900 2,225,300 1,425,000 1,276,200 2,006,833 4.32%
PBT 109,900 93,100 79,400 250,600 185,900 82,000 216,258 -10.66%
Tax -42,200 -18,400 -23,400 -27,600 -24,500 -19,200 -32,065 4.68%
NP 67,700 74,700 56,000 223,000 161,400 62,800 184,193 -15.35%
-
NP to SH 45,300 61,200 43,700 185,200 146,500 46,900 151,891 -18.25%
-
Tax Rate 38.40% 19.76% 29.47% 11.01% 13.18% 23.41% 14.83% -
Total Cost 2,520,500 2,315,400 2,440,900 2,002,300 1,263,600 1,213,400 1,822,640 5.54%
-
Net Worth 5,440,137 4,672,702 4,545,626 4,343,268 4,054,910 2,936,254 2,559,819 13.38%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 77,568 77,533 77,482 - 93,431 32,552 31,447 16.23%
Div Payout % 171.23% 126.69% 177.30% - 63.78% 69.41% 20.70% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,440,137 4,672,702 4,545,626 4,343,268 4,054,910 2,936,254 2,559,819 13.38%
NOSH 1,034,246 1,033,783 1,033,096 940,101 934,311 651,054 628,948 8.63%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.62% 3.13% 2.24% 10.02% 11.33% 4.92% 9.18% -
ROE 0.83% 1.31% 0.96% 4.26% 3.61% 1.60% 5.93% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 250.25 231.20 241.69 236.71 152.52 196.02 319.08 -3.96%
EPS 4.38 5.92 4.23 19.70 15.68 7.21 24.15 -24.75%
DPS 7.50 7.50 7.50 0.00 10.00 5.00 5.00 6.98%
NAPS 5.26 4.52 4.40 4.62 4.34 4.51 4.07 4.36%
Adjusted Per Share Value based on latest NOSH - 940,101
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 127.69 117.91 123.18 109.78 70.30 62.96 99.01 4.32%
EPS 2.23 3.02 2.16 9.14 7.23 2.31 7.49 -18.27%
DPS 3.83 3.83 3.82 0.00 4.61 1.61 1.55 16.26%
NAPS 2.6838 2.3052 2.2425 2.1427 2.0004 1.4486 1.2629 13.38%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.17 5.24 5.32 5.51 3.52 3.51 4.86 -
P/RPS 2.07 2.27 2.20 2.33 2.31 1.79 1.52 5.27%
P/EPS 118.04 88.51 125.77 27.97 22.45 48.72 20.12 34.27%
EY 0.85 1.13 0.80 3.58 4.45 2.05 4.97 -25.48%
DY 1.45 1.43 1.41 0.00 2.84 1.42 1.03 5.86%
P/NAPS 0.98 1.16 1.21 1.19 0.81 0.78 1.19 -3.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 21/08/13 22/08/12 18/08/11 23/08/10 21/08/09 19/08/08 -
Price 5.13 5.24 5.43 4.90 3.88 3.24 4.28 -
P/RPS 2.05 2.27 2.25 2.07 2.54 1.65 1.34 7.33%
P/EPS 117.12 88.51 128.37 24.87 24.74 44.98 17.72 36.97%
EY 0.85 1.13 0.78 4.02 4.04 2.22 5.64 -27.03%
DY 1.46 1.43 1.38 0.00 2.58 1.54 1.17 3.75%
P/NAPS 0.98 1.16 1.23 1.06 0.89 0.72 1.05 -1.14%

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