[BSTEAD] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.13%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 7,990,760 4,522,393 4,143,211 1,273,099 1,240,782 1,058,216 1,003,221 41.27%
PBT 984,808 767,041 240,686 192,332 274,467 203,126 107,368 44.63%
Tax -155,902 -108,794 -50,641 -43,324 -134,568 -97,021 -117,814 4.77%
NP 828,906 658,247 190,045 149,008 139,899 106,105 -10,446 -
-
NP to SH 647,369 464,998 136,750 125,157 139,899 106,105 -10,446 -
-
Tax Rate 15.83% 14.18% 21.04% 22.53% 49.03% 47.76% 109.73% -
Total Cost 7,161,854 3,864,146 3,953,166 1,124,091 1,100,883 952,111 1,013,667 38.48%
-
Net Worth 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 12.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 222,538 122,635 95,081 93,080 94,857 23,845 10,235 66.98%
Div Payout % 34.38% 26.37% 69.53% 74.37% 67.80% 22.47% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 1,365,546 12.78%
NOSH 643,626 598,139 597,509 586,317 576,352 272,896 272,564 15.38%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.37% 14.56% 4.59% 11.70% 11.28% 10.03% -1.04% -
ROE 23.02% 25.91% 7.71% 7.99% 7.73% 7.78% -0.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,241.52 756.08 693.41 217.13 215.28 387.77 368.07 22.44%
EPS 100.58 77.74 22.89 21.35 24.27 38.88 -3.83 -
DPS 34.58 20.50 16.00 16.00 16.46 8.75 3.75 44.76%
NAPS 4.37 3.00 2.97 2.67 3.14 5.00 5.01 -2.25%
Adjusted Per Share Value based on latest NOSH - 586,317
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 394.22 223.11 204.40 62.81 61.21 52.21 49.49 41.27%
EPS 31.94 22.94 6.75 6.17 6.90 5.23 -0.52 -
DPS 10.98 6.05 4.69 4.59 4.68 1.18 0.50 67.26%
NAPS 1.3876 0.8853 0.8755 0.7723 0.8928 0.6732 0.6737 12.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.05 4.38 1.68 1.67 1.53 1.53 1.79 -
P/RPS 0.33 0.58 0.24 0.77 0.71 0.39 0.49 -6.37%
P/EPS 4.03 5.63 7.34 7.82 6.30 3.94 -46.71 -
EY 24.83 17.75 13.62 12.78 15.86 25.41 -2.14 -
DY 8.54 4.68 9.52 9.58 10.76 5.72 2.09 26.41%
P/NAPS 0.93 1.46 0.57 0.63 0.49 0.31 0.36 17.12%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 -
Price 2.76 5.26 1.71 1.65 1.52 1.25 1.60 -
P/RPS 0.22 0.70 0.25 0.76 0.71 0.32 0.43 -10.55%
P/EPS 2.74 6.77 7.47 7.73 6.26 3.21 -41.75 -
EY 36.44 14.78 13.38 12.94 15.97 31.10 -2.40 -
DY 12.53 3.90 9.36 9.70 10.83 7.00 2.34 32.23%
P/NAPS 0.63 1.75 0.58 0.62 0.48 0.25 0.32 11.94%

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