[BSTEAD] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.83%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 959,285 988,170 337,099 310,138 286,858 306,865 286,653 22.29%
PBT 264,544 118,799 39,938 67,651 62,769 14,350 8,813 76.24%
Tax 5,900 -9,708 -12,286 -19,260 -20,859 -14,350 -8,813 -
NP 270,444 109,091 27,652 48,391 41,910 0 0 -
-
NP to SH 166,432 92,998 27,652 48,391 41,910 -25,501 -12,202 -
-
Tax Rate -2.23% 8.17% 30.76% 28.47% 33.23% 100.00% 100.00% -
Total Cost 688,841 879,079 309,447 261,747 244,948 306,865 286,653 15.72%
-
Net Worth 1,926,351 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 4.17%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 50,850 35,427 34,637 37,807 13,637 10,282 10,313 30.44%
Div Payout % 30.55% 38.10% 125.26% 78.13% 32.54% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,926,351 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 4.17%
NOSH 598,245 590,463 577,286 432,080 272,750 274,204 275,022 13.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 28.19% 11.04% 8.20% 15.60% 14.61% 0.00% 0.00% -
ROE 8.64% 3.88% 1.54% 3.51% 3.07% -1.87% -0.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 160.35 167.35 58.39 71.78 105.17 111.91 104.23 7.43%
EPS 27.82 15.75 4.79 11.20 10.24 -9.30 -4.50 -
DPS 8.50 6.00 6.00 8.75 5.00 3.75 3.75 14.60%
NAPS 3.22 4.06 3.11 3.19 5.00 4.97 5.48 -8.47%
Adjusted Per Share Value based on latest NOSH - 432,080
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.33 48.75 16.63 15.30 14.15 15.14 14.14 22.29%
EPS 8.21 4.59 1.36 2.39 2.07 -1.26 -0.60 -
DPS 2.51 1.75 1.71 1.87 0.67 0.51 0.51 30.40%
NAPS 0.9503 1.1827 0.8857 0.68 0.6728 0.6723 0.7435 4.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.72 1.58 1.51 1.18 1.47 1.84 2.17 -
P/RPS 1.07 0.94 2.59 1.64 1.40 1.64 2.08 -10.48%
P/EPS 6.18 10.03 31.52 10.54 9.57 -19.78 -48.91 -
EY 16.17 9.97 3.17 9.49 10.45 -5.05 -2.04 -
DY 4.94 3.80 3.97 7.42 3.40 2.04 1.73 19.10%
P/NAPS 0.53 0.39 0.49 0.37 0.29 0.37 0.40 4.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 15/03/06 25/02/05 27/02/04 11/03/03 19/04/02 28/02/01 -
Price 1.94 1.75 1.57 1.49 1.34 1.96 2.11 -
P/RPS 1.21 1.05 2.69 2.08 1.27 1.75 2.02 -8.18%
P/EPS 6.97 11.11 32.78 13.30 8.72 -21.08 -47.56 -
EY 14.34 9.00 3.05 7.52 11.47 -4.74 -2.10 -
DY 4.38 3.43 3.82 5.87 3.73 1.91 1.78 16.18%
P/NAPS 0.60 0.43 0.50 0.47 0.27 0.39 0.39 7.44%

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