[BSTEAD] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
03-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 226.76%
YoY- 428.98%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,137,733 349,232 360,103 297,754 246,743 215,272 198,047 33.80%
PBT 28,964 52,603 75,114 59,272 19,344 -7,914 15,787 10.63%
Tax -9,158 -12,042 -40,821 -23,907 -30,094 7,914 -15,787 -8.67%
NP 19,806 40,561 34,293 35,365 -10,750 0 0 -
-
NP to SH 16,551 30,254 34,293 35,365 -10,750 -32,162 -4,226 -
-
Tax Rate 31.62% 22.89% 54.35% 40.33% 155.57% - 100.00% -
Total Cost 1,117,927 308,671 325,810 262,389 257,493 215,272 198,047 33.41%
-
Net Worth 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 1,417,308 1,583,341 1.91%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 29,875 29,315 28,817 - - - - -
Div Payout % 180.51% 96.90% 84.03% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 1,417,308 1,583,341 1.91%
NOSH 597,509 586,317 576,352 272,896 272,564 272,559 281,733 13.34%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.74% 11.61% 9.52% 11.88% -4.36% 0.00% 0.00% -
ROE 0.93% 1.93% 1.89% 2.59% -0.79% -2.27% -0.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 190.41 59.56 62.48 109.11 90.53 78.98 70.30 18.05%
EPS 2.77 5.16 5.95 8.64 -3.90 -11.80 -1.50 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.67 3.14 5.00 5.01 5.20 5.62 -10.07%
Adjusted Per Share Value based on latest NOSH - 272,896
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.13 17.23 17.77 14.69 12.17 10.62 9.77 33.81%
EPS 0.82 1.49 1.69 1.74 -0.53 -1.59 -0.21 -
DPS 1.47 1.45 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.8755 0.7723 0.8928 0.6732 0.6737 0.6992 0.7811 1.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.68 1.67 1.53 1.53 1.79 1.54 2.66 -
P/RPS 0.88 2.80 2.45 1.40 1.98 1.95 3.78 -21.55%
P/EPS 60.65 32.36 25.71 11.81 -45.39 -13.05 -177.33 -
EY 1.65 3.09 3.89 8.47 -2.20 -7.66 -0.56 -
DY 2.98 2.99 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.49 0.31 0.36 0.30 0.47 3.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 03/12/01 27/11/00 -
Price 1.71 1.65 1.52 1.25 1.60 1.70 2.63 -
P/RPS 0.90 2.77 2.43 1.15 1.77 2.15 3.74 -21.12%
P/EPS 61.73 31.98 25.55 9.65 -40.57 -14.41 -175.33 -
EY 1.62 3.13 3.91 10.37 -2.47 -6.94 -0.57 -
DY 2.92 3.03 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.48 0.25 0.32 0.33 0.47 3.56%

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