[BSTEAD] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -37.27%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,700,500 2,512,100 2,188,700 1,513,900 1,419,100 1,951,232 1,495,566 10.34%
PBT 159,200 132,700 167,100 153,700 125,500 208,696 288,509 -9.42%
Tax -36,300 -30,800 -22,800 -29,100 -17,000 -28,375 -78,915 -12.12%
NP 122,900 101,900 144,300 124,600 108,500 180,321 209,594 -8.50%
-
NP to SH 97,500 77,900 120,900 91,900 86,200 163,996 145,739 -6.47%
-
Tax Rate 22.80% 23.21% 13.64% 18.93% 13.55% 13.60% 27.35% -
Total Cost 2,577,600 2,410,200 2,044,400 1,389,300 1,310,600 1,770,911 1,285,972 12.27%
-
Net Worth 4,745,758 4,613,997 4,352,776 4,091,760 2,832,756 2,812,647 1,794,418 17.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 77,545 103,452 206,827 112,876 52,072 48,271 41,869 10.80%
Div Payout % 79.53% 132.80% 171.07% 122.82% 60.41% 29.43% 28.73% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 4,745,758 4,613,997 4,352,776 4,091,760 2,832,756 2,812,647 1,794,418 17.57%
NOSH 1,033,934 1,034,528 940,124 940,634 694,302 643,626 598,139 9.54%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.55% 4.06% 6.59% 8.23% 7.65% 9.24% 14.01% -
ROE 2.05% 1.69% 2.78% 2.25% 3.04% 5.83% 8.12% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 261.19 242.83 232.81 160.94 204.39 303.16 250.04 0.72%
EPS 9.43 7.53 12.86 9.77 12.41 25.48 24.36 -14.61%
DPS 7.50 10.00 22.00 12.00 7.50 7.50 7.00 1.15%
NAPS 4.59 4.46 4.63 4.35 4.08 4.37 3.00 7.33%
Adjusted Per Share Value based on latest NOSH - 940,634
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 133.23 123.93 107.98 74.69 70.01 96.26 73.78 10.34%
EPS 4.81 3.84 5.96 4.53 4.25 8.09 7.19 -6.47%
DPS 3.83 5.10 10.20 5.57 2.57 2.38 2.07 10.78%
NAPS 2.3413 2.2763 2.1474 2.0186 1.3975 1.3876 0.8853 17.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.19 5.20 4.49 4.38 3.09 4.05 4.38 -
P/RPS 1.99 2.14 1.93 2.72 1.51 1.34 1.75 2.16%
P/EPS 55.04 69.06 34.91 44.83 24.89 15.89 17.98 20.47%
EY 1.82 1.45 2.86 2.23 4.02 6.29 5.56 -16.96%
DY 1.45 1.92 4.90 2.74 2.43 1.85 1.60 -1.62%
P/NAPS 1.13 1.17 0.97 1.01 0.76 0.93 1.46 -4.17%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 20/11/12 21/11/11 29/11/10 23/11/09 19/11/08 26/11/07 -
Price 5.35 4.99 4.85 4.68 3.05 2.76 5.26 -
P/RPS 2.05 2.05 2.08 2.91 1.49 0.91 2.10 -0.40%
P/EPS 56.73 66.27 37.71 47.90 24.57 10.83 21.59 17.45%
EY 1.76 1.51 2.65 2.09 4.07 9.23 4.63 -14.87%
DY 1.40 2.00 4.54 2.56 2.46 2.72 1.33 0.85%
P/NAPS 1.17 1.12 1.05 1.08 0.75 0.63 1.75 -6.48%

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