[BSTEAD] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.35%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 9,921,300 7,691,300 5,973,100 5,138,769 7,990,760 4,522,393 4,143,211 15.65%
PBT 680,100 837,900 682,200 314,011 984,808 767,041 240,686 18.88%
Tax -103,400 -101,400 -112,700 30,590 -155,902 -108,794 -50,641 12.62%
NP 576,700 736,500 569,500 344,601 828,906 658,247 190,045 20.30%
-
NP to SH 458,500 627,200 476,300 304,487 647,369 464,998 136,750 22.31%
-
Tax Rate 15.20% 12.10% 16.52% -9.74% 15.83% 14.18% 21.04% -
Total Cost 9,344,600 6,954,800 5,403,600 4,794,168 7,161,854 3,864,146 3,953,166 15.40%
-
Net Worth 4,613,997 4,352,776 4,091,760 2,832,756 2,812,647 1,794,418 1,774,601 17.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 351,608 394,883 343,735 198,545 222,538 122,635 95,081 24.32%
Div Payout % 76.69% 62.96% 72.17% 65.21% 34.38% 26.37% 69.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,613,997 4,352,776 4,091,760 2,832,756 2,812,647 1,794,418 1,774,601 17.24%
NOSH 1,034,528 940,124 940,634 694,302 643,626 598,139 597,509 9.57%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.81% 9.58% 9.53% 6.71% 10.37% 14.56% 4.59% -
ROE 9.94% 14.41% 11.64% 10.75% 23.02% 25.91% 7.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 959.02 818.12 635.01 740.13 1,241.52 756.08 693.41 5.54%
EPS 44.32 66.71 50.64 43.86 100.58 77.74 22.89 11.63%
DPS 34.00 42.00 36.54 28.60 34.58 20.50 16.00 13.37%
NAPS 4.46 4.63 4.35 4.08 4.37 3.00 2.97 7.00%
Adjusted Per Share Value based on latest NOSH - 694,302
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 489.46 379.44 294.68 253.52 394.22 223.11 204.40 15.65%
EPS 22.62 30.94 23.50 15.02 31.94 22.94 6.75 22.30%
DPS 17.35 19.48 16.96 9.80 10.98 6.05 4.69 24.33%
NAPS 2.2763 2.1474 2.0186 1.3975 1.3876 0.8853 0.8755 17.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.20 4.49 4.38 3.09 4.05 4.38 1.68 -
P/RPS 0.54 0.55 0.69 0.42 0.33 0.58 0.24 14.45%
P/EPS 11.73 6.73 8.65 7.05 4.03 5.63 7.34 8.11%
EY 8.52 14.86 11.56 14.19 24.83 17.75 13.62 -7.51%
DY 6.54 9.35 8.34 9.25 8.54 4.68 9.52 -6.06%
P/NAPS 1.17 0.97 1.01 0.76 0.93 1.46 0.57 12.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 29/11/10 23/11/09 19/11/08 26/11/07 23/11/06 -
Price 4.99 4.85 4.68 3.05 2.76 5.26 1.71 -
P/RPS 0.52 0.59 0.74 0.41 0.22 0.70 0.25 12.96%
P/EPS 11.26 7.27 9.24 6.95 2.74 6.77 7.47 7.07%
EY 8.88 13.76 10.82 14.38 36.44 14.78 13.38 -6.59%
DY 6.81 8.66 7.81 9.38 12.53 3.90 9.36 -5.15%
P/NAPS 1.12 1.05 1.08 0.75 0.63 1.75 0.58 11.58%

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