[BSTEAD] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 489.86%
YoY- 264.35%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 988,170 337,099 310,138 286,858 306,865 286,653 274,973 -1.35%
PBT 118,799 39,938 67,651 62,769 14,350 8,813 75,007 -0.48%
Tax -9,708 -12,286 -19,260 -20,859 -14,350 -8,813 -28,574 1.15%
NP 109,091 27,652 48,391 41,910 0 0 46,433 -0.90%
-
NP to SH 92,998 27,652 48,391 41,910 -25,501 -12,202 46,433 -0.73%
-
Tax Rate 8.17% 30.76% 28.47% 33.23% 100.00% 100.00% 38.10% -
Total Cost 879,079 309,447 261,747 244,948 306,865 286,653 228,540 -1.42%
-
Net Worth 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 1,533,905 -0.47%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 35,427 34,637 37,807 13,637 10,282 10,313 - -100.00%
Div Payout % 38.10% 125.26% 78.13% 32.54% 0.00% 0.00% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 1,533,905 -0.47%
NOSH 590,463 577,286 432,080 272,750 274,204 275,022 272,936 -0.81%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.04% 8.20% 15.60% 14.61% 0.00% 0.00% 16.89% -
ROE 3.88% 1.54% 3.51% 3.07% -1.87% -0.81% 3.03% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 167.35 58.39 71.78 105.17 111.91 104.23 100.75 -0.53%
EPS 15.75 4.79 11.20 10.24 -9.30 -4.50 17.00 0.08%
DPS 6.00 6.00 8.75 5.00 3.75 3.75 0.00 -100.00%
NAPS 4.06 3.11 3.19 5.00 4.97 5.48 5.62 0.34%
Adjusted Per Share Value based on latest NOSH - 272,750
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 48.75 16.63 15.30 14.15 15.14 14.14 13.57 -1.35%
EPS 4.59 1.36 2.39 2.07 -1.26 -0.60 2.29 -0.73%
DPS 1.75 1.71 1.87 0.67 0.51 0.51 0.00 -100.00%
NAPS 1.1827 0.8857 0.68 0.6728 0.6723 0.7435 0.7567 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.58 1.51 1.18 1.47 1.84 2.17 0.00 -
P/RPS 0.94 2.59 1.64 1.40 1.64 2.08 0.00 -100.00%
P/EPS 10.03 31.52 10.54 9.57 -19.78 -48.91 0.00 -100.00%
EY 9.97 3.17 9.49 10.45 -5.05 -2.04 0.00 -100.00%
DY 3.80 3.97 7.42 3.40 2.04 1.73 0.00 -100.00%
P/NAPS 0.39 0.49 0.37 0.29 0.37 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/03/06 25/02/05 27/02/04 11/03/03 19/04/02 28/02/01 28/02/00 -
Price 1.75 1.57 1.49 1.34 1.96 2.11 3.33 -
P/RPS 1.05 2.69 2.08 1.27 1.75 2.02 3.31 1.22%
P/EPS 11.11 32.78 13.30 8.72 -21.08 -47.56 19.57 0.60%
EY 9.00 3.05 7.52 11.47 -4.74 -2.10 5.11 -0.59%
DY 3.43 3.82 5.87 3.73 1.91 1.78 0.00 -100.00%
P/NAPS 0.43 0.50 0.47 0.27 0.39 0.39 0.59 0.33%

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