[BSTEAD] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 645.33%
YoY- 151.1%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,924,170 1,267,743 1,081,496 983,214 958,595 866,896 481,640 -1.46%
PBT 271,193 246,754 208,008 155,787 -14,396 85,979 133,216 -0.75%
Tax -40,746 -127,594 -95,422 -98,822 -43,367 -64,334 -51,219 0.24%
NP 230,447 119,160 112,586 56,965 -57,763 21,645 81,997 -1.09%
-
NP to SH 190,503 119,160 112,586 56,965 -111,472 5,217 81,997 -0.89%
-
Tax Rate 15.02% 51.71% 45.87% 63.43% - 74.83% 38.45% -
Total Cost 1,693,723 1,148,583 968,910 926,249 1,016,358 845,251 399,643 -1.52%
-
Net Worth 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 1,533,905 -0.47%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 93,871 91,687 48,014 23,872 - 10,313 - -100.00%
Div Payout % 49.28% 76.95% 42.65% 41.91% - 197.69% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 1,533,905 -0.47%
NOSH 590,463 577,286 432,080 272,750 274,204 275,022 272,936 -0.81%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.98% 9.40% 10.41% 5.79% -6.03% 2.50% 17.02% -
ROE 7.95% 6.64% 8.17% 4.18% -8.18% 0.35% 5.35% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 325.87 219.60 250.30 360.48 349.59 315.21 176.47 -0.64%
EPS 32.26 20.64 26.06 20.89 -40.65 1.90 30.04 -0.07%
DPS 16.00 15.88 11.11 8.75 0.00 3.75 0.00 -100.00%
NAPS 4.06 3.11 3.19 5.00 4.97 5.48 5.62 0.34%
Adjusted Per Share Value based on latest NOSH - 272,750
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 94.93 62.54 53.35 48.51 47.29 42.77 23.76 -1.46%
EPS 9.40 5.88 5.55 2.81 -5.50 0.26 4.05 -0.89%
DPS 4.63 4.52 2.37 1.18 0.00 0.51 0.00 -100.00%
NAPS 1.1827 0.8857 0.68 0.6728 0.6723 0.7435 0.7567 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.58 1.51 1.18 1.47 1.84 2.17 0.00 -
P/RPS 0.48 0.69 0.47 0.41 0.53 0.69 0.00 -100.00%
P/EPS 4.90 7.32 4.53 7.04 -4.53 114.40 0.00 -100.00%
EY 20.42 13.67 22.08 14.21 -22.09 0.87 0.00 -100.00%
DY 10.13 10.52 9.42 5.95 0.00 1.73 0.00 -100.00%
P/NAPS 0.39 0.49 0.37 0.29 0.37 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/03/06 25/02/05 27/02/04 11/03/03 19/04/02 28/02/01 - -
Price 1.75 1.57 1.49 1.34 1.96 2.11 0.00 -
P/RPS 0.54 0.71 0.60 0.37 0.56 0.67 0.00 -100.00%
P/EPS 5.42 7.61 5.72 6.42 -4.82 111.23 0.00 -100.00%
EY 18.44 13.15 17.49 15.59 -20.74 0.90 0.00 -100.00%
DY 9.14 10.12 7.46 6.53 0.00 1.78 0.00 -100.00%
P/NAPS 0.43 0.50 0.47 0.27 0.39 0.39 0.00 -100.00%

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