[BSTEAD] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.76%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,522,393 4,143,211 1,273,099 1,240,782 1,058,216 1,003,221 938,383 29.95%
PBT 767,041 240,686 192,332 274,467 203,126 107,368 -19,933 -
Tax -108,794 -50,641 -43,324 -134,568 -97,021 -117,814 -12,329 43.72%
NP 658,247 190,045 149,008 139,899 106,105 -10,446 -32,262 -
-
NP to SH 464,998 136,750 125,157 139,899 106,105 -10,446 -98,173 -
-
Tax Rate 14.18% 21.04% 22.53% 49.03% 47.76% 109.73% - -
Total Cost 3,864,146 3,953,166 1,124,091 1,100,883 952,111 1,013,667 970,645 25.87%
-
Net Worth 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 1,417,308 4.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 122,635 95,081 93,080 94,857 23,845 10,235 10,313 51.05%
Div Payout % 26.37% 69.53% 74.37% 67.80% 22.47% 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 1,417,308 4.00%
NOSH 598,139 597,509 586,317 576,352 272,896 272,564 272,559 13.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.56% 4.59% 11.70% 11.28% 10.03% -1.04% -3.44% -
ROE 25.91% 7.71% 7.99% 7.73% 7.78% -0.76% -6.93% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 756.08 693.41 217.13 215.28 387.77 368.07 344.29 14.00%
EPS 77.74 22.89 21.35 24.27 38.88 -3.83 -36.02 -
DPS 20.50 16.00 16.00 16.46 8.75 3.75 3.75 32.70%
NAPS 3.00 2.97 2.67 3.14 5.00 5.01 5.20 -8.75%
Adjusted Per Share Value based on latest NOSH - 576,352
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 223.11 204.40 62.81 61.21 52.21 49.49 46.29 29.95%
EPS 22.94 6.75 6.17 6.90 5.23 -0.52 -4.84 -
DPS 6.05 4.69 4.59 4.68 1.18 0.50 0.51 50.99%
NAPS 0.8853 0.8755 0.7723 0.8928 0.6732 0.6737 0.6992 4.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.38 1.68 1.67 1.53 1.53 1.79 1.54 -
P/RPS 0.58 0.24 0.77 0.71 0.39 0.49 0.45 4.31%
P/EPS 5.63 7.34 7.82 6.30 3.94 -46.71 -4.28 -
EY 17.75 13.62 12.78 15.86 25.41 -2.14 -23.39 -
DY 4.68 9.52 9.58 10.76 5.72 2.09 2.44 11.46%
P/NAPS 1.46 0.57 0.63 0.49 0.31 0.36 0.30 30.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 03/12/01 -
Price 5.26 1.71 1.65 1.52 1.25 1.60 1.70 -
P/RPS 0.70 0.25 0.76 0.71 0.32 0.43 0.49 6.12%
P/EPS 6.77 7.47 7.73 6.26 3.21 -41.75 -4.72 -
EY 14.78 13.38 12.94 15.97 31.10 -2.40 -21.19 -
DY 3.90 9.36 9.70 10.83 7.00 2.34 2.21 9.92%
P/NAPS 1.75 0.58 0.62 0.48 0.25 0.32 0.33 32.03%

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