[BSTEAD] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.74%
YoY- 127.29%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 6,181,800 5,392,000 7,029,818 5,751,919 4,114,326 1,924,170 1,267,743 30.20%
PBT 726,200 501,600 678,902 828,814 386,431 271,193 246,754 19.70%
Tax -101,300 -83,200 -11,228 -174,278 -35,033 -40,746 -127,594 -3.77%
NP 624,900 418,400 667,674 654,536 351,398 230,447 119,160 31.79%
-
NP to SH 537,500 341,600 578,786 477,736 210,184 190,503 119,160 28.52%
-
Tax Rate 13.95% 16.59% 1.65% 21.03% 9.07% 15.02% 51.71% -
Total Cost 5,556,900 4,973,600 6,362,144 5,097,383 3,762,928 1,693,723 1,148,583 30.03%
-
Net Worth 4,230,648 3,829,207 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 15.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 365,380 208,354 192,537 183,146 110,504 93,871 91,687 25.90%
Div Payout % 67.98% 60.99% 33.27% 38.34% 52.58% 49.28% 76.95% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 4,230,648 3,829,207 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 15.34%
NOSH 940,144 911,716 650,894 618,680 598,245 590,463 577,286 8.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.11% 7.76% 9.50% 11.38% 8.54% 11.98% 9.40% -
ROE 12.70% 8.92% 19.89% 20.59% 10.91% 7.95% 6.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 657.54 591.41 1,080.02 929.71 687.73 325.87 219.60 20.04%
EPS 57.17 37.47 88.92 77.22 35.13 32.26 20.64 18.49%
DPS 39.00 22.85 29.58 29.60 18.50 16.00 15.88 16.14%
NAPS 4.50 4.20 4.47 3.75 3.22 4.06 3.11 6.34%
Adjusted Per Share Value based on latest NOSH - 618,680
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 304.97 266.01 346.81 283.77 202.98 94.93 62.54 30.20%
EPS 26.52 16.85 28.55 23.57 10.37 9.40 5.88 28.52%
DPS 18.03 10.28 9.50 9.04 5.45 4.63 4.52 25.92%
NAPS 2.0871 1.8891 1.4354 1.1446 0.9503 1.1827 0.8857 15.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.79 3.08 3.05 5.75 1.72 1.58 1.51 -
P/RPS 0.73 0.52 0.28 0.62 0.25 0.48 0.69 0.94%
P/EPS 8.38 8.22 3.43 7.45 4.90 4.90 7.32 2.27%
EY 11.94 12.16 29.15 13.43 20.43 20.42 13.67 -2.22%
DY 8.14 7.42 9.70 5.15 10.76 10.13 10.52 -4.18%
P/NAPS 1.06 0.73 0.68 1.53 0.53 0.39 0.49 13.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 29/02/08 27/02/07 15/03/06 25/02/05 -
Price 4.81 3.03 2.74 4.44 1.94 1.75 1.57 -
P/RPS 0.73 0.51 0.25 0.48 0.28 0.54 0.71 0.46%
P/EPS 8.41 8.09 3.08 5.75 5.52 5.42 7.61 1.67%
EY 11.89 12.37 32.45 17.39 18.11 18.44 13.15 -1.66%
DY 8.11 7.54 10.80 6.67 9.54 9.14 10.12 -3.62%
P/NAPS 1.07 0.72 0.61 1.18 0.60 0.43 0.50 13.51%

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