[BSTEAD] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 62.94%
YoY- 780.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,513,900 1,419,100 1,951,232 1,495,566 1,137,733 349,232 360,103 27.02%
PBT 153,700 125,500 208,696 288,509 28,964 52,603 75,114 12.66%
Tax -29,100 -17,000 -28,375 -78,915 -9,158 -12,042 -40,821 -5.48%
NP 124,600 108,500 180,321 209,594 19,806 40,561 34,293 23.97%
-
NP to SH 91,900 86,200 163,996 145,739 16,551 30,254 34,293 17.84%
-
Tax Rate 18.93% 13.55% 13.60% 27.35% 31.62% 22.89% 54.35% -
Total Cost 1,389,300 1,310,600 1,770,911 1,285,972 1,117,927 308,671 325,810 27.32%
-
Net Worth 4,091,760 2,832,756 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 14.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 112,876 52,072 48,271 41,869 29,875 29,315 28,817 25.53%
Div Payout % 122.82% 60.41% 29.43% 28.73% 180.51% 96.90% 84.03% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 4,091,760 2,832,756 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 14.55%
NOSH 940,634 694,302 643,626 598,139 597,509 586,317 576,352 8.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.23% 7.65% 9.24% 14.01% 1.74% 11.61% 9.52% -
ROE 2.25% 3.04% 5.83% 8.12% 0.93% 1.93% 1.89% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 160.94 204.39 303.16 250.04 190.41 59.56 62.48 17.07%
EPS 9.77 12.41 25.48 24.36 2.77 5.16 5.95 8.61%
DPS 12.00 7.50 7.50 7.00 5.00 5.00 5.00 15.70%
NAPS 4.35 4.08 4.37 3.00 2.97 2.67 3.14 5.58%
Adjusted Per Share Value based on latest NOSH - 598,139
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 74.69 70.01 96.26 73.78 56.13 17.23 17.77 27.02%
EPS 4.53 4.25 8.09 7.19 0.82 1.49 1.69 17.85%
DPS 5.57 2.57 2.38 2.07 1.47 1.45 1.42 25.56%
NAPS 2.0186 1.3975 1.3876 0.8853 0.8755 0.7723 0.8928 14.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.38 3.09 4.05 4.38 1.68 1.67 1.53 -
P/RPS 2.72 1.51 1.34 1.75 0.88 2.80 2.45 1.75%
P/EPS 44.83 24.89 15.89 17.98 60.65 32.36 25.71 9.70%
EY 2.23 4.02 6.29 5.56 1.65 3.09 3.89 -8.85%
DY 2.74 2.43 1.85 1.60 2.98 2.99 3.27 -2.90%
P/NAPS 1.01 0.76 0.93 1.46 0.57 0.63 0.49 12.80%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 23/11/09 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 -
Price 4.68 3.05 2.76 5.26 1.71 1.65 1.52 -
P/RPS 2.91 1.49 0.91 2.10 0.90 2.77 2.43 3.04%
P/EPS 47.90 24.57 10.83 21.59 61.73 31.98 25.55 11.03%
EY 2.09 4.07 9.23 4.63 1.62 3.13 3.91 -9.90%
DY 2.56 2.46 2.72 1.33 2.92 3.03 3.29 -4.09%
P/NAPS 1.08 0.75 0.63 1.75 0.58 0.62 0.48 14.46%

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