[BSTEAD] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.49%
YoY- -11.78%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,951,232 1,495,566 1,137,733 349,232 360,103 297,754 246,743 41.10%
PBT 208,696 288,509 28,964 52,603 75,114 59,272 19,344 48.59%
Tax -28,375 -78,915 -9,158 -12,042 -40,821 -23,907 -30,094 -0.97%
NP 180,321 209,594 19,806 40,561 34,293 35,365 -10,750 -
-
NP to SH 163,996 145,739 16,551 30,254 34,293 35,365 -10,750 -
-
Tax Rate 13.60% 27.35% 31.62% 22.89% 54.35% 40.33% 155.57% -
Total Cost 1,770,911 1,285,972 1,117,927 308,671 325,810 262,389 257,493 37.86%
-
Net Worth 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 12.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 48,271 41,869 29,875 29,315 28,817 - - -
Div Payout % 29.43% 28.73% 180.51% 96.90% 84.03% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 12.78%
NOSH 643,626 598,139 597,509 586,317 576,352 272,896 272,564 15.38%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.24% 14.01% 1.74% 11.61% 9.52% 11.88% -4.36% -
ROE 5.83% 8.12% 0.93% 1.93% 1.89% 2.59% -0.79% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 303.16 250.04 190.41 59.56 62.48 109.11 90.53 22.29%
EPS 25.48 24.36 2.77 5.16 5.95 8.64 -3.90 -
DPS 7.50 7.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 4.37 3.00 2.97 2.67 3.14 5.00 5.01 -2.25%
Adjusted Per Share Value based on latest NOSH - 586,317
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 96.26 73.78 56.13 17.23 17.77 14.69 12.17 41.10%
EPS 8.09 7.19 0.82 1.49 1.69 1.74 -0.53 -
DPS 2.38 2.07 1.47 1.45 1.42 0.00 0.00 -
NAPS 1.3876 0.8853 0.8755 0.7723 0.8928 0.6732 0.6737 12.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.05 4.38 1.68 1.67 1.53 1.53 1.79 -
P/RPS 1.34 1.75 0.88 2.80 2.45 1.40 1.98 -6.29%
P/EPS 15.89 17.98 60.65 32.36 25.71 11.81 -45.39 -
EY 6.29 5.56 1.65 3.09 3.89 8.47 -2.20 -
DY 1.85 1.60 2.98 2.99 3.27 0.00 0.00 -
P/NAPS 0.93 1.46 0.57 0.63 0.49 0.31 0.36 17.12%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 -
Price 2.76 5.26 1.71 1.65 1.52 1.25 1.60 -
P/RPS 0.91 2.10 0.90 2.77 2.43 1.15 1.77 -10.48%
P/EPS 10.83 21.59 61.73 31.98 25.55 9.65 -40.57 -
EY 9.23 4.63 1.62 3.13 3.91 10.37 -2.47 -
DY 2.72 1.33 2.92 3.03 3.29 0.00 0.00 -
P/NAPS 0.63 1.75 0.58 0.62 0.48 0.25 0.32 11.94%

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