[BSTEAD] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.11%
YoY- 97.64%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,114,326 1,924,170 1,267,743 1,081,496 983,214 958,595 866,896 29.61%
PBT 386,431 271,193 246,754 208,008 155,787 -14,396 85,979 28.44%
Tax -35,033 -40,746 -127,594 -95,422 -98,822 -43,367 -64,334 -9.62%
NP 351,398 230,447 119,160 112,586 56,965 -57,763 21,645 59.09%
-
NP to SH 210,184 190,503 119,160 112,586 56,965 -111,472 5,217 85.10%
-
Tax Rate 9.07% 15.02% 51.71% 45.87% 63.43% - 74.83% -
Total Cost 3,762,928 1,693,723 1,148,583 968,910 926,249 1,016,358 845,251 28.24%
-
Net Worth 1,926,351 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 4.17%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 110,504 93,871 91,687 48,014 23,872 - 10,313 48.45%
Div Payout % 52.58% 49.28% 76.95% 42.65% 41.91% - 197.69% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,926,351 2,397,281 1,795,359 1,378,336 1,363,753 1,362,795 1,507,124 4.17%
NOSH 598,245 590,463 577,286 432,080 272,750 274,204 275,022 13.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.54% 11.98% 9.40% 10.41% 5.79% -6.03% 2.50% -
ROE 10.91% 7.95% 6.64% 8.17% 4.18% -8.18% 0.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 687.73 325.87 219.60 250.30 360.48 349.59 315.21 13.87%
EPS 35.13 32.26 20.64 26.06 20.89 -40.65 1.90 62.57%
DPS 18.50 16.00 15.88 11.11 8.75 0.00 3.75 30.45%
NAPS 3.22 4.06 3.11 3.19 5.00 4.97 5.48 -8.47%
Adjusted Per Share Value based on latest NOSH - 432,080
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 202.98 94.93 62.54 53.35 48.51 47.29 42.77 29.61%
EPS 10.37 9.40 5.88 5.55 2.81 -5.50 0.26 84.79%
DPS 5.45 4.63 4.52 2.37 1.18 0.00 0.51 48.38%
NAPS 0.9503 1.1827 0.8857 0.68 0.6728 0.6723 0.7435 4.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.72 1.58 1.51 1.18 1.47 1.84 2.17 -
P/RPS 0.25 0.48 0.69 0.47 0.41 0.53 0.69 -15.55%
P/EPS 4.90 4.90 7.32 4.53 7.04 -4.53 114.40 -40.83%
EY 20.43 20.42 13.67 22.08 14.21 -22.09 0.87 69.18%
DY 10.76 10.13 10.52 9.42 5.95 0.00 1.73 35.59%
P/NAPS 0.53 0.39 0.49 0.37 0.29 0.37 0.40 4.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 15/03/06 25/02/05 27/02/04 11/03/03 19/04/02 28/02/01 -
Price 1.94 1.75 1.57 1.49 1.34 1.96 2.11 -
P/RPS 0.28 0.54 0.71 0.60 0.37 0.56 0.67 -13.52%
P/EPS 5.52 5.42 7.61 5.72 6.42 -4.82 111.23 -39.36%
EY 18.11 18.44 13.15 17.49 15.59 -20.74 0.90 64.88%
DY 9.54 9.14 10.12 7.46 6.53 0.00 1.78 32.27%
P/NAPS 0.60 0.43 0.50 0.47 0.27 0.39 0.39 7.44%

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