[BSTEAD] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 11.02%
YoY- 87.34%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 7,016,500 5,878,300 5,670,901 7,535,094 4,164,560 3,354,710 1,283,970 32.70%
PBT 824,500 654,000 397,207 1,064,621 507,496 264,325 214,843 25.11%
Tax -107,700 -100,600 19,215 -206,442 -39,037 -53,525 -72,103 6.91%
NP 716,800 553,400 416,422 858,179 468,459 210,800 142,740 30.84%
-
NP to SH 598,200 470,600 382,283 629,112 335,810 150,453 129,196 29.08%
-
Tax Rate 13.06% 15.38% -4.84% 19.39% 7.69% 20.25% 33.56% -
Total Cost 6,299,700 5,324,900 5,254,479 6,676,915 3,696,101 3,143,910 1,141,230 32.92%
-
Net Worth 4,343,268 4,054,910 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 15.74%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 300,932 282,931 194,744 216,136 110,640 94,521 92,582 21.69%
Div Payout % 50.31% 60.12% 50.94% 34.36% 32.95% 62.82% 71.66% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 4,343,268 4,054,910 2,936,254 2,559,819 2,034,178 1,774,763 1,805,921 15.74%
NOSH 940,101 934,311 651,054 628,948 598,287 595,558 582,555 8.29%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.22% 9.41% 7.34% 11.39% 11.25% 6.28% 11.12% -
ROE 13.77% 11.61% 13.02% 24.58% 16.51% 8.48% 7.15% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 746.36 629.16 871.03 1,198.05 696.08 563.29 220.40 22.53%
EPS 63.63 50.37 58.72 100.03 56.13 25.26 22.18 19.19%
DPS 32.00 30.28 30.00 34.36 18.50 16.00 16.00 12.24%
NAPS 4.62 4.34 4.51 4.07 3.40 2.98 3.10 6.87%
Adjusted Per Share Value based on latest NOSH - 628,948
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 346.15 290.00 279.77 371.74 205.45 165.50 63.34 32.70%
EPS 29.51 23.22 18.86 31.04 16.57 7.42 6.37 29.09%
DPS 14.85 13.96 9.61 10.66 5.46 4.66 4.57 21.69%
NAPS 2.1427 2.0004 1.4486 1.2629 1.0035 0.8756 0.8909 15.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.51 3.52 3.51 4.86 2.69 1.60 1.61 -
P/RPS 0.74 0.56 0.40 0.41 0.39 0.28 0.73 0.22%
P/EPS 8.66 6.99 5.98 4.86 4.79 6.33 7.26 2.98%
EY 11.55 14.31 16.73 20.58 20.87 15.79 13.77 -2.88%
DY 5.81 8.60 8.55 7.07 6.88 10.00 9.94 -8.55%
P/NAPS 1.19 0.81 0.78 1.19 0.79 0.54 0.52 14.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 23/08/10 21/08/09 19/08/08 29/08/07 25/08/06 22/08/05 -
Price 4.90 3.88 3.24 4.28 4.35 1.69 1.69 -
P/RPS 0.66 0.62 0.37 0.36 0.62 0.30 0.77 -2.53%
P/EPS 7.70 7.70 5.52 4.28 7.75 6.69 7.62 0.17%
EY 12.99 12.98 18.12 23.37 12.90 14.95 13.12 -0.16%
DY 6.53 7.80 9.26 8.03 4.25 9.47 9.47 -6.00%
P/NAPS 1.06 0.89 0.72 1.05 1.28 0.57 0.55 11.54%

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