[BSTEAD] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.94%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,689,800 1,481,100 1,227,869 2,188,811 959,285 988,170 337,099 30.80%
PBT 252,000 208,000 20,411 326,317 264,544 118,799 39,938 35.91%
Tax -17,300 -28,700 85,090 -59,584 5,900 -9,708 -12,286 5.86%
NP 234,700 179,300 105,501 266,733 270,444 109,091 27,652 42.79%
-
NP to SH 208,900 147,700 110,587 179,170 166,432 92,998 27,652 40.05%
-
Tax Rate 6.87% 13.80% -416.88% 18.26% -2.23% 8.17% 30.76% -
Total Cost 1,455,100 1,301,800 1,122,368 1,922,078 688,841 879,079 309,447 29.41%
-
Net Worth 4,230,648 3,829,207 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 15.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 112,817 91,171 81,361 111,362 50,850 35,427 34,637 21.74%
Div Payout % 54.01% 61.73% 73.57% 62.15% 30.55% 38.10% 125.26% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 4,230,648 3,829,207 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 15.34%
NOSH 940,144 911,716 650,894 618,680 598,245 590,463 577,286 8.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.89% 12.11% 8.59% 12.19% 28.19% 11.04% 8.20% -
ROE 4.94% 3.86% 3.80% 7.72% 8.64% 3.88% 1.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 179.74 162.45 188.64 353.79 160.35 167.35 58.39 20.59%
EPS 22.22 16.20 16.99 28.96 27.82 15.75 4.79 29.12%
DPS 12.00 10.00 12.50 18.00 8.50 6.00 6.00 12.24%
NAPS 4.50 4.20 4.47 3.75 3.22 4.06 3.11 6.34%
Adjusted Per Share Value based on latest NOSH - 618,680
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 83.36 73.07 60.58 107.98 47.33 48.75 16.63 30.80%
EPS 10.31 7.29 5.46 8.84 8.21 4.59 1.36 40.13%
DPS 5.57 4.50 4.01 5.49 2.51 1.75 1.71 21.74%
NAPS 2.0871 1.8891 1.4354 1.1446 0.9503 1.1827 0.8857 15.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.79 3.08 3.05 5.75 1.72 1.58 1.51 -
P/RPS 2.66 1.90 1.62 1.63 1.07 0.94 2.59 0.44%
P/EPS 21.56 19.01 17.95 19.85 6.18 10.03 31.52 -6.13%
EY 4.64 5.26 5.57 5.04 16.17 9.97 3.17 6.55%
DY 2.51 3.25 4.10 3.13 4.94 3.80 3.97 -7.35%
P/NAPS 1.06 0.73 0.68 1.53 0.53 0.39 0.49 13.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 29/02/08 27/02/07 15/03/06 25/02/05 -
Price 4.81 3.03 2.74 4.44 1.94 1.75 1.57 -
P/RPS 2.68 1.87 1.45 1.25 1.21 1.05 2.69 -0.06%
P/EPS 21.65 18.70 16.13 15.33 6.97 11.11 32.78 -6.67%
EY 4.62 5.35 6.20 6.52 14.34 9.00 3.05 7.16%
DY 2.49 3.30 4.56 4.05 4.38 3.43 3.82 -6.88%
P/NAPS 1.07 0.72 0.61 1.18 0.60 0.43 0.50 13.51%

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