[BSTEAD] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 38.7%
YoY- -50.3%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,281,330 1,154,827 982,640 973,686 904,420 655,574 14.33%
PBT 231,691 240,331 161,454 35,399 29,515 179,773 5.20%
Tax -103,313 -108,413 -100,223 -79,421 -29,156 -76,490 6.19%
NP 128,378 131,918 61,231 -44,022 359 103,283 4.44%
-
NP to SH 120,119 131,918 61,231 -68,334 -45,466 103,283 3.06%
-
Tax Rate 44.59% 45.11% 62.08% 224.36% 98.78% 42.55% -
Total Cost 1,152,952 1,022,909 921,409 1,017,708 904,061 552,291 15.84%
-
Net Worth 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 1,500,935 3.48%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 91,687 48,014 23,872 - 10,313 - -
Div Payout % 76.33% 36.40% 38.99% - 0.00% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 1,500,935 3.48%
NOSH 580,272 551,536 272,805 272,854 272,194 272,897 16.27%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.02% 11.42% 6.23% -4.52% 0.04% 15.75% -
ROE 6.74% 7.52% 4.49% -4.98% -3.09% 6.88% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 220.82 209.38 360.20 356.85 332.27 240.23 -1.66%
EPS 20.70 23.92 22.44 -25.04 -16.70 37.85 -11.36%
DPS 15.80 8.71 8.75 0.00 3.79 0.00 -
NAPS 3.07 3.18 5.00 5.03 5.40 5.50 -11.00%
Adjusted Per Share Value based on latest NOSH - 272,854
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.21 56.97 48.48 48.04 44.62 32.34 14.33%
EPS 5.93 6.51 3.02 -3.37 -2.24 5.10 3.05%
DPS 4.52 2.37 1.18 0.00 0.51 0.00 -
NAPS 0.8789 0.8653 0.6729 0.6771 0.7251 0.7405 3.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.62 1.68 1.40 1.62 1.83 3.55 -
P/RPS 0.73 0.80 0.39 0.45 0.55 1.48 -13.17%
P/EPS 7.83 7.02 6.24 -6.47 -10.96 9.38 -3.54%
EY 12.78 14.24 16.03 -15.46 -9.13 10.66 3.69%
DY 9.75 5.18 6.25 0.00 2.07 0.00 -
P/NAPS 0.53 0.53 0.28 0.32 0.34 0.65 -3.99%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/05/05 18/05/04 26/05/03 24/06/02 06/08/01 - -
Price 1.60 1.49 1.52 1.92 1.98 0.00 -
P/RPS 0.72 0.71 0.42 0.54 0.60 0.00 -
P/EPS 7.73 6.23 6.77 -7.67 -11.85 0.00 -
EY 12.94 16.05 14.77 -13.04 -8.44 0.00 -
DY 9.88 5.84 5.76 0.00 1.91 0.00 -
P/NAPS 0.52 0.47 0.30 0.38 0.37 0.00 -

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