[BSTEAD] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.85%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,212,000 10,046,000 8,555,800 6,181,800 5,392,000 7,029,818 5,751,919 11.75%
PBT 707,700 608,400 831,000 726,200 501,600 678,902 828,814 -2.59%
Tax -147,900 -96,500 -99,100 -101,300 -83,200 -11,228 -174,278 -2.69%
NP 559,800 511,900 731,900 624,900 418,400 667,674 654,536 -2.56%
-
NP to SH 478,800 416,700 610,600 537,500 341,600 578,786 477,736 0.03%
-
Tax Rate 20.90% 15.86% 11.93% 13.95% 16.59% 1.65% 21.03% -
Total Cost 10,652,200 9,534,100 7,823,900 5,556,900 4,973,600 6,362,144 5,097,383 13.05%
-
Net Worth 5,233,499 4,654,639 4,892,840 4,230,648 3,829,207 2,909,498 2,320,053 14.50%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 310,212 336,087 375,164 365,380 208,354 192,537 183,146 9.17%
Div Payout % 64.79% 80.65% 61.44% 67.98% 60.99% 33.27% 38.34% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,233,499 4,654,639 4,892,840 4,230,648 3,829,207 2,909,498 2,320,053 14.50%
NOSH 1,034,288 1,034,364 1,034,427 940,144 911,716 650,894 618,680 8.93%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.99% 5.10% 8.55% 10.11% 7.76% 9.50% 11.38% -
ROE 9.15% 8.95% 12.48% 12.70% 8.92% 19.89% 20.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,084.03 971.22 827.11 657.54 591.41 1,080.02 929.71 2.59%
EPS 46.29 40.29 59.03 57.17 37.47 88.92 77.22 -8.16%
DPS 30.00 32.50 36.27 39.00 22.85 29.58 29.60 0.22%
NAPS 5.06 4.50 4.73 4.50 4.20 4.47 3.75 5.11%
Adjusted Per Share Value based on latest NOSH - 940,144
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 553.13 495.61 422.09 304.97 266.01 346.81 283.77 11.75%
EPS 23.62 20.56 30.12 26.52 16.85 28.55 23.57 0.03%
DPS 15.30 16.58 18.51 18.03 10.28 9.50 9.04 9.15%
NAPS 2.5819 2.2963 2.4138 2.0871 1.8891 1.4354 1.1446 14.50%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.62 5.20 5.25 4.79 3.08 3.05 5.75 -
P/RPS 0.52 0.54 0.63 0.73 0.52 0.28 0.62 -2.88%
P/EPS 12.14 12.91 8.89 8.38 8.22 3.43 7.45 8.47%
EY 8.24 7.75 11.24 11.94 12.16 29.15 13.43 -7.81%
DY 5.34 6.25 6.91 8.14 7.42 9.70 5.15 0.60%
P/NAPS 1.11 1.16 1.11 1.06 0.73 0.68 1.53 -5.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 27/02/12 25/02/11 25/02/10 26/02/09 29/02/08 -
Price 5.36 4.70 5.41 4.81 3.03 2.74 4.44 -
P/RPS 0.49 0.48 0.65 0.73 0.51 0.25 0.48 0.34%
P/EPS 11.58 11.67 9.17 8.41 8.09 3.08 5.75 12.36%
EY 8.64 8.57 10.91 11.89 12.37 32.45 17.39 -10.99%
DY 5.60 6.91 6.70 8.11 7.54 10.80 6.67 -2.86%
P/NAPS 1.06 1.04 1.14 1.07 0.72 0.61 1.18 -1.76%

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