[BSTEAD] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 59.06%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,825,900 3,590,300 2,679,000 2,554,300 1,689,800 1,481,100 1,227,869 14.89%
PBT 356,400 280,500 173,400 245,100 252,000 208,000 20,411 61.03%
Tax -32,400 -52,400 -8,100 -15,000 -17,300 -28,700 85,090 -
NP 324,000 228,100 165,300 230,100 234,700 179,300 105,501 20.55%
-
NP to SH 299,000 220,200 150,500 192,300 208,900 147,700 110,587 18.02%
-
Tax Rate 9.09% 18.68% 4.67% 6.12% 6.87% 13.80% -416.88% -
Total Cost 2,501,900 3,362,200 2,513,700 2,324,200 1,455,100 1,301,800 1,122,368 14.28%
-
Net Worth 5,884,849 5,233,499 4,654,639 4,892,840 4,230,648 3,829,207 2,909,498 12.45%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 51,712 77,571 77,577 93,098 112,817 91,171 81,361 -7.27%
Div Payout % 17.30% 35.23% 51.55% 48.41% 54.01% 61.73% 73.57% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,884,849 5,233,499 4,654,639 4,892,840 4,230,648 3,829,207 2,909,498 12.45%
NOSH 1,034,244 1,034,288 1,034,364 1,034,427 940,144 911,716 650,894 8.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.47% 6.35% 6.17% 9.01% 13.89% 12.11% 8.59% -
ROE 5.08% 4.21% 3.23% 3.93% 4.94% 3.86% 3.80% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 273.23 347.13 259.00 246.93 179.74 162.45 188.64 6.36%
EPS 28.91 21.29 14.55 18.59 22.22 16.20 16.99 9.25%
DPS 5.00 7.50 7.50 9.00 12.00 10.00 12.50 -14.15%
NAPS 5.69 5.06 4.50 4.73 4.50 4.20 4.47 4.10%
Adjusted Per Share Value based on latest NOSH - 1,034,427
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 139.41 177.12 132.17 126.01 83.36 73.07 60.58 14.89%
EPS 14.75 10.86 7.42 9.49 10.31 7.29 5.46 18.00%
DPS 2.55 3.83 3.83 4.59 5.57 4.50 4.01 -7.26%
NAPS 2.9032 2.5819 2.2963 2.4138 2.0871 1.8891 1.4354 12.45%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.82 5.62 5.20 5.25 4.79 3.08 3.05 -
P/RPS 1.76 1.62 2.01 2.13 2.66 1.90 1.62 1.39%
P/EPS 16.67 26.40 35.74 28.24 21.56 19.01 17.95 -1.22%
EY 6.00 3.79 2.80 3.54 4.64 5.26 5.57 1.24%
DY 1.04 1.33 1.44 1.71 2.51 3.25 4.10 -20.42%
P/NAPS 0.85 1.11 1.16 1.11 1.06 0.73 0.68 3.78%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 25/02/13 27/02/12 25/02/11 25/02/10 26/02/09 -
Price 4.65 5.36 4.70 5.41 4.81 3.03 2.74 -
P/RPS 1.70 1.54 1.81 2.19 2.68 1.87 1.45 2.68%
P/EPS 16.08 25.18 32.30 29.10 21.65 18.70 16.13 -0.05%
EY 6.22 3.97 3.10 3.44 4.62 5.35 6.20 0.05%
DY 1.08 1.40 1.60 1.66 2.49 3.30 4.56 -21.33%
P/NAPS 0.82 1.06 1.04 1.14 1.07 0.72 0.61 5.05%

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