[BSTEAD] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.52%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 5,670,901 7,535,094 4,164,560 3,354,710 1,283,970 1,178,433 1,007,205 33.34%
PBT 397,207 1,064,621 507,496 264,325 214,843 258,625 163,198 15.96%
Tax 19,215 -206,442 -39,037 -53,525 -72,103 -117,654 -103,208 -
NP 416,422 858,179 468,459 210,800 142,740 140,971 59,990 38.07%
-
NP to SH 382,283 629,112 335,810 150,453 129,196 140,971 59,990 36.12%
-
Tax Rate -4.84% 19.39% 7.69% 20.25% 33.56% 45.49% 63.24% -
Total Cost 5,254,479 6,676,915 3,696,101 3,143,910 1,141,230 1,037,462 947,215 33.01%
-
Net Worth 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 13.65%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 194,744 216,136 110,640 94,521 92,582 66,039 23,845 41.86%
Div Payout % 50.94% 34.36% 32.95% 62.82% 71.66% 46.85% 39.75% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 13.65%
NOSH 651,054 628,948 598,287 595,558 582,555 564,659 272,207 15.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.34% 11.39% 11.25% 6.28% 11.12% 11.96% 5.96% -
ROE 13.02% 24.58% 16.51% 8.48% 7.15% 8.11% 4.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 871.03 1,198.05 696.08 563.29 220.40 208.70 370.01 15.32%
EPS 58.72 100.03 56.13 25.26 22.18 24.97 22.04 17.72%
DPS 30.00 34.36 18.50 16.00 16.00 11.70 8.75 22.77%
NAPS 4.51 4.07 3.40 2.98 3.10 3.08 5.00 -1.70%
Adjusted Per Share Value based on latest NOSH - 595,558
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 279.77 371.74 205.45 165.50 63.34 58.14 49.69 33.34%
EPS 18.86 31.04 16.57 7.42 6.37 6.95 2.96 36.11%
DPS 9.61 10.66 5.46 4.66 4.57 3.26 1.18 41.79%
NAPS 1.4486 1.2629 1.0035 0.8756 0.8909 0.858 0.6715 13.65%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.51 4.86 2.69 1.60 1.61 1.38 1.71 -
P/RPS 0.40 0.41 0.39 0.28 0.73 0.66 0.46 -2.30%
P/EPS 5.98 4.86 4.79 6.33 7.26 5.53 7.76 -4.24%
EY 16.73 20.58 20.87 15.79 13.77 18.09 12.89 4.43%
DY 8.55 7.07 6.88 10.00 9.94 8.48 5.12 8.91%
P/NAPS 0.78 1.19 0.79 0.54 0.52 0.45 0.34 14.82%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 19/08/08 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 -
Price 3.24 4.28 4.35 1.69 1.69 1.35 1.68 -
P/RPS 0.37 0.36 0.62 0.30 0.77 0.65 0.45 -3.20%
P/EPS 5.52 4.28 7.75 6.69 7.62 5.41 7.62 -5.22%
EY 18.12 23.37 12.90 14.95 13.12 18.49 13.12 5.52%
DY 9.26 8.03 4.25 9.47 9.47 8.66 5.21 10.05%
P/NAPS 0.72 1.05 1.28 0.57 0.55 0.44 0.34 13.30%

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