[BSTEAD] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 83.8%
YoY- -47.44%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,512,100 2,188,700 1,513,900 1,419,100 1,951,232 1,495,566 1,137,733 14.09%
PBT 132,700 167,100 153,700 125,500 208,696 288,509 28,964 28.84%
Tax -30,800 -22,800 -29,100 -17,000 -28,375 -78,915 -9,158 22.38%
NP 101,900 144,300 124,600 108,500 180,321 209,594 19,806 31.35%
-
NP to SH 77,900 120,900 91,900 86,200 163,996 145,739 16,551 29.42%
-
Tax Rate 23.21% 13.64% 18.93% 13.55% 13.60% 27.35% 31.62% -
Total Cost 2,410,200 2,044,400 1,389,300 1,310,600 1,770,911 1,285,972 1,117,927 13.64%
-
Net Worth 4,613,997 4,352,776 4,091,760 2,832,756 2,812,647 1,794,418 1,774,601 17.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 103,452 206,827 112,876 52,072 48,271 41,869 29,875 22.97%
Div Payout % 132.80% 171.07% 122.82% 60.41% 29.43% 28.73% 180.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,613,997 4,352,776 4,091,760 2,832,756 2,812,647 1,794,418 1,774,601 17.24%
NOSH 1,034,528 940,124 940,634 694,302 643,626 598,139 597,509 9.57%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.06% 6.59% 8.23% 7.65% 9.24% 14.01% 1.74% -
ROE 1.69% 2.78% 2.25% 3.04% 5.83% 8.12% 0.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 242.83 232.81 160.94 204.39 303.16 250.04 190.41 4.13%
EPS 7.53 12.86 9.77 12.41 25.48 24.36 2.77 18.11%
DPS 10.00 22.00 12.00 7.50 7.50 7.00 5.00 12.23%
NAPS 4.46 4.63 4.35 4.08 4.37 3.00 2.97 7.00%
Adjusted Per Share Value based on latest NOSH - 694,302
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.93 107.98 74.69 70.01 96.26 73.78 56.13 14.09%
EPS 3.84 5.96 4.53 4.25 8.09 7.19 0.82 29.31%
DPS 5.10 10.20 5.57 2.57 2.38 2.07 1.47 23.01%
NAPS 2.2763 2.1474 2.0186 1.3975 1.3876 0.8853 0.8755 17.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.20 4.49 4.38 3.09 4.05 4.38 1.68 -
P/RPS 2.14 1.93 2.72 1.51 1.34 1.75 0.88 15.94%
P/EPS 69.06 34.91 44.83 24.89 15.89 17.98 60.65 2.18%
EY 1.45 2.86 2.23 4.02 6.29 5.56 1.65 -2.12%
DY 1.92 4.90 2.74 2.43 1.85 1.60 2.98 -7.05%
P/NAPS 1.17 0.97 1.01 0.76 0.93 1.46 0.57 12.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 29/11/10 23/11/09 19/11/08 26/11/07 23/11/06 -
Price 4.99 4.85 4.68 3.05 2.76 5.26 1.71 -
P/RPS 2.05 2.08 2.91 1.49 0.91 2.10 0.90 14.69%
P/EPS 66.27 37.71 47.90 24.57 10.83 21.59 61.73 1.18%
EY 1.51 2.65 2.09 4.07 9.23 4.63 1.62 -1.16%
DY 2.00 4.54 2.56 2.46 2.72 1.33 2.92 -6.10%
P/NAPS 1.12 1.05 1.08 0.75 0.63 1.75 0.58 11.58%

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