[BSTEAD] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 7.49%
YoY- 189.61%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,520,037 1,281,330 1,154,827 982,640 973,686 904,420 655,574 25.14%
PBT 229,694 231,691 240,331 161,454 35,399 29,515 179,773 4.16%
Tax -34,586 -103,313 -108,413 -100,223 -79,421 -29,156 -76,490 -12.38%
NP 195,108 128,378 131,918 61,231 -44,022 359 103,283 11.17%
-
NP to SH 155,941 120,119 131,918 61,231 -68,334 -45,466 103,283 7.10%
-
Tax Rate 15.06% 44.59% 45.11% 62.08% 224.36% 98.78% 42.55% -
Total Cost 2,324,929 1,152,952 1,022,909 921,409 1,017,708 904,061 552,291 27.05%
-
Net Worth 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 1,500,935 2.58%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 93,871 91,687 48,014 23,872 - 10,313 - -
Div Payout % 60.20% 76.33% 36.40% 38.99% - 0.00% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 1,500,935 2.58%
NOSH 593,015 580,272 551,536 272,805 272,854 272,194 272,897 13.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.74% 10.02% 11.42% 6.23% -4.52% 0.04% 15.75% -
ROE 8.91% 6.74% 7.52% 4.49% -4.98% -3.09% 6.88% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 424.95 220.82 209.38 360.20 356.85 332.27 240.23 9.96%
EPS 26.30 20.70 23.92 22.44 -25.04 -16.70 37.85 -5.88%
DPS 16.00 15.80 8.71 8.75 0.00 3.79 0.00 -
NAPS 2.95 3.07 3.18 5.00 5.03 5.40 5.50 -9.85%
Adjusted Per Share Value based on latest NOSH - 272,805
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 124.32 63.21 56.97 48.48 48.04 44.62 32.34 25.14%
EPS 7.69 5.93 6.51 3.02 -3.37 -2.24 5.10 7.08%
DPS 4.63 4.52 2.37 1.18 0.00 0.51 0.00 -
NAPS 0.863 0.8789 0.8653 0.6729 0.6771 0.7251 0.7405 2.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.77 1.62 1.68 1.40 1.62 1.83 3.55 -
P/RPS 0.42 0.73 0.80 0.39 0.45 0.55 1.48 -18.92%
P/EPS 6.73 7.83 7.02 6.24 -6.47 -10.96 9.38 -5.38%
EY 14.86 12.78 14.24 16.03 -15.46 -9.13 10.66 5.68%
DY 9.04 9.75 5.18 6.25 0.00 2.07 0.00 -
P/NAPS 0.60 0.53 0.53 0.28 0.32 0.34 0.65 -1.32%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 16/05/05 18/05/04 26/05/03 24/06/02 06/08/01 - -
Price 1.72 1.60 1.49 1.52 1.92 1.98 0.00 -
P/RPS 0.40 0.72 0.71 0.42 0.54 0.60 0.00 -
P/EPS 6.54 7.73 6.23 6.77 -7.67 -11.85 0.00 -
EY 15.29 12.94 16.05 14.77 -13.04 -8.44 0.00 -
DY 9.30 9.88 5.84 5.76 0.00 1.91 0.00 -
P/NAPS 0.58 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