[BSTEAD] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 38.5%
YoY- 2.57%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,843,884 966,733 908,760 312,893 299,306 225,975 226,549 41.78%
PBT 233,537 98,219 21,316 62,815 77,878 45,555 39,888 34.21%
Tax -35,878 -21,603 -10,098 -16,258 -40,539 -27,548 -26,027 5.49%
NP 197,659 76,616 11,218 46,557 37,339 18,007 13,861 55.66%
-
NP to SH 152,312 63,383 3,736 38,298 37,339 18,007 13,861 49.04%
-
Tax Rate 15.36% 21.99% 47.37% 25.88% 52.05% 60.47% 65.25% -
Total Cost 1,646,225 890,117 897,542 266,336 261,967 207,968 212,688 40.60%
-
Net Worth 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 10.62%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 31,456 - - - - - - -
Div Payout % 20.65% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 10.62%
NOSH 629,128 598,517 593,015 580,272 551,536 272,805 272,854 14.92%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.72% 7.93% 1.23% 14.88% 12.48% 7.97% 6.12% -
ROE 6.05% 3.20% 0.21% 2.15% 2.13% 1.32% 1.01% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 293.09 161.52 153.24 53.92 54.27 82.83 83.03 23.37%
EPS 24.21 10.59 0.63 6.60 6.77 4.40 5.08 29.69%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.31 2.95 3.07 3.18 5.00 5.03 -3.74%
Adjusted Per Share Value based on latest NOSH - 580,272
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 90.97 47.69 44.83 15.44 14.77 11.15 11.18 41.77%
EPS 7.51 3.13 0.18 1.89 1.84 0.89 0.68 49.17%
DPS 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2415 0.9774 0.863 0.8789 0.8653 0.6729 0.6771 10.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.44 2.03 1.77 1.62 1.68 1.40 1.62 -
P/RPS 1.51 1.26 1.16 3.00 3.10 1.69 1.95 -4.16%
P/EPS 18.34 19.17 280.95 24.55 24.82 21.21 31.89 -8.80%
EY 5.45 5.22 0.36 4.07 4.03 4.71 3.14 9.61%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.61 0.60 0.53 0.53 0.28 0.32 23.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 20/05/08 15/05/07 25/05/06 16/05/05 18/05/04 26/05/03 24/06/02 -
Price 4.72 2.11 1.72 1.60 1.49 1.52 1.92 -
P/RPS 1.61 1.31 1.12 2.97 2.75 1.84 2.31 -5.83%
P/EPS 19.50 19.92 273.02 24.24 22.01 23.03 37.80 -10.43%
EY 5.13 5.02 0.37 4.13 4.54 4.34 2.65 11.62%
DY 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.64 0.58 0.52 0.47 0.30 0.38 20.76%

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