[BSTEAD] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.35%
YoY- 33.56%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,679,000 2,554,300 1,689,800 1,481,100 1,227,869 2,188,811 959,285 18.65%
PBT 173,400 245,100 252,000 208,000 20,411 326,317 264,544 -6.79%
Tax -8,100 -15,000 -17,300 -28,700 85,090 -59,584 5,900 -
NP 165,300 230,100 234,700 179,300 105,501 266,733 270,444 -7.87%
-
NP to SH 150,500 192,300 208,900 147,700 110,587 179,170 166,432 -1.66%
-
Tax Rate 4.67% 6.12% 6.87% 13.80% -416.88% 18.26% -2.23% -
Total Cost 2,513,700 2,324,200 1,455,100 1,301,800 1,122,368 1,922,078 688,841 24.05%
-
Net Worth 4,654,639 4,892,840 4,230,648 3,829,207 2,909,498 2,320,053 1,926,351 15.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 77,577 93,098 112,817 91,171 81,361 111,362 50,850 7.28%
Div Payout % 51.55% 48.41% 54.01% 61.73% 73.57% 62.15% 30.55% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,654,639 4,892,840 4,230,648 3,829,207 2,909,498 2,320,053 1,926,351 15.82%
NOSH 1,034,364 1,034,427 940,144 911,716 650,894 618,680 598,245 9.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.17% 9.01% 13.89% 12.11% 8.59% 12.19% 28.19% -
ROE 3.23% 3.93% 4.94% 3.86% 3.80% 7.72% 8.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 259.00 246.93 179.74 162.45 188.64 353.79 160.35 8.31%
EPS 14.55 18.59 22.22 16.20 16.99 28.96 27.82 -10.23%
DPS 7.50 9.00 12.00 10.00 12.50 18.00 8.50 -2.06%
NAPS 4.50 4.73 4.50 4.20 4.47 3.75 3.22 5.73%
Adjusted Per Share Value based on latest NOSH - 911,716
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 132.17 126.01 83.36 73.07 60.58 107.98 47.33 18.64%
EPS 7.42 9.49 10.31 7.29 5.46 8.84 8.21 -1.67%
DPS 3.83 4.59 5.57 4.50 4.01 5.49 2.51 7.29%
NAPS 2.2963 2.4138 2.0871 1.8891 1.4354 1.1446 0.9503 15.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.20 5.25 4.79 3.08 3.05 5.75 1.72 -
P/RPS 2.01 2.13 2.66 1.90 1.62 1.63 1.07 11.06%
P/EPS 35.74 28.24 21.56 19.01 17.95 19.85 6.18 33.94%
EY 2.80 3.54 4.64 5.26 5.57 5.04 16.17 -25.32%
DY 1.44 1.71 2.51 3.25 4.10 3.13 4.94 -18.55%
P/NAPS 1.16 1.11 1.06 0.73 0.68 1.53 0.53 13.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 4.70 5.41 4.81 3.03 2.74 4.44 1.94 -
P/RPS 1.81 2.19 2.68 1.87 1.45 1.25 1.21 6.93%
P/EPS 32.30 29.10 21.65 18.70 16.13 15.33 6.97 29.09%
EY 3.10 3.44 4.62 5.35 6.20 6.52 14.34 -22.51%
DY 1.60 1.66 2.49 3.30 4.56 4.05 4.38 -15.43%
P/NAPS 1.04 1.14 1.07 0.72 0.61 1.18 0.60 9.59%

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