[BSTEAD] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.11%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 5,138,769 7,990,760 4,522,393 4,143,211 1,273,099 1,240,782 1,058,216 30.09%
PBT 314,011 984,808 767,041 240,686 192,332 274,467 203,126 7.52%
Tax 30,590 -155,902 -108,794 -50,641 -43,324 -134,568 -97,021 -
NP 344,601 828,906 658,247 190,045 149,008 139,899 106,105 21.67%
-
NP to SH 304,487 647,369 464,998 136,750 125,157 139,899 106,105 19.18%
-
Tax Rate -9.74% 15.83% 14.18% 21.04% 22.53% 49.03% 47.76% -
Total Cost 4,794,168 7,161,854 3,864,146 3,953,166 1,124,091 1,100,883 952,111 30.88%
-
Net Worth 2,832,756 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 12.93%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 198,545 222,538 122,635 95,081 93,080 94,857 23,845 42.32%
Div Payout % 65.21% 34.38% 26.37% 69.53% 74.37% 67.80% 22.47% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,832,756 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 12.93%
NOSH 694,302 643,626 598,139 597,509 586,317 576,352 272,896 16.82%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.71% 10.37% 14.56% 4.59% 11.70% 11.28% 10.03% -
ROE 10.75% 23.02% 25.91% 7.71% 7.99% 7.73% 7.78% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 740.13 1,241.52 756.08 693.41 217.13 215.28 387.77 11.36%
EPS 43.86 100.58 77.74 22.89 21.35 24.27 38.88 2.02%
DPS 28.60 34.58 20.50 16.00 16.00 16.46 8.75 21.80%
NAPS 4.08 4.37 3.00 2.97 2.67 3.14 5.00 -3.32%
Adjusted Per Share Value based on latest NOSH - 597,509
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 253.52 394.22 223.11 204.40 62.81 61.21 52.21 30.09%
EPS 15.02 31.94 22.94 6.75 6.17 6.90 5.23 19.20%
DPS 9.80 10.98 6.05 4.69 4.59 4.68 1.18 42.26%
NAPS 1.3975 1.3876 0.8853 0.8755 0.7723 0.8928 0.6732 12.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.09 4.05 4.38 1.68 1.67 1.53 1.53 -
P/RPS 0.42 0.33 0.58 0.24 0.77 0.71 0.39 1.24%
P/EPS 7.05 4.03 5.63 7.34 7.82 6.30 3.94 10.17%
EY 14.19 24.83 17.75 13.62 12.78 15.86 25.41 -9.24%
DY 9.25 8.54 4.68 9.52 9.58 10.76 5.72 8.33%
P/NAPS 0.76 0.93 1.46 0.57 0.63 0.49 0.31 16.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 -
Price 3.05 2.76 5.26 1.71 1.65 1.52 1.25 -
P/RPS 0.41 0.22 0.70 0.25 0.76 0.71 0.32 4.21%
P/EPS 6.95 2.74 6.77 7.47 7.73 6.26 3.21 13.72%
EY 14.38 36.44 14.78 13.38 12.94 15.97 31.10 -12.05%
DY 9.38 12.53 3.90 9.36 9.70 10.83 7.00 4.99%
P/NAPS 0.75 0.63 1.75 0.58 0.62 0.48 0.25 20.07%

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