[BSTEAD] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 17.17%
YoY- 115.44%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,172,299 2,520,037 1,281,330 1,154,827 982,640 973,686 904,420 29.00%
PBT 463,334 229,694 231,691 240,331 161,454 35,399 29,515 58.20%
Tax -46,538 -34,586 -103,313 -108,413 -100,223 -79,421 -29,156 8.10%
NP 416,796 195,108 128,378 131,918 61,231 -44,022 359 224.01%
-
NP to SH 269,831 155,941 120,119 131,918 61,231 -68,334 -45,466 -
-
Tax Rate 10.04% 15.06% 44.59% 45.11% 62.08% 224.36% 98.78% -
Total Cost 3,755,503 2,324,929 1,152,952 1,022,909 921,409 1,017,708 904,061 26.77%
-
Net Worth 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 5.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 110,504 93,871 91,687 48,014 23,872 - 10,313 48.45%
Div Payout % 40.95% 60.20% 76.33% 36.40% 38.99% - 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 5.09%
NOSH 598,517 593,015 580,272 551,536 272,805 272,854 272,194 14.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.99% 7.74% 10.02% 11.42% 6.23% -4.52% 0.04% -
ROE 13.62% 8.91% 6.74% 7.52% 4.49% -4.98% -3.09% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 697.11 424.95 220.82 209.38 360.20 356.85 332.27 13.13%
EPS 45.08 26.30 20.70 23.92 22.44 -25.04 -16.70 -
DPS 18.50 16.00 15.80 8.71 8.75 0.00 3.79 30.22%
NAPS 3.31 2.95 3.07 3.18 5.00 5.03 5.40 -7.83%
Adjusted Per Share Value based on latest NOSH - 551,536
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 205.84 124.32 63.21 56.97 48.48 48.04 44.62 29.00%
EPS 13.31 7.69 5.93 6.51 3.02 -3.37 -2.24 -
DPS 5.45 4.63 4.52 2.37 1.18 0.00 0.51 48.38%
NAPS 0.9774 0.863 0.8789 0.8653 0.6729 0.6771 0.7251 5.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.03 1.77 1.62 1.68 1.40 1.62 1.83 -
P/RPS 0.29 0.42 0.73 0.80 0.39 0.45 0.55 -10.11%
P/EPS 4.50 6.73 7.83 7.02 6.24 -6.47 -10.96 -
EY 22.21 14.86 12.78 14.24 16.03 -15.46 -9.13 -
DY 9.11 9.04 9.75 5.18 6.25 0.00 2.07 27.99%
P/NAPS 0.61 0.60 0.53 0.53 0.28 0.32 0.34 10.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 25/05/06 16/05/05 18/05/04 26/05/03 24/06/02 06/08/01 -
Price 2.11 1.72 1.60 1.49 1.52 1.92 1.98 -
P/RPS 0.30 0.40 0.72 0.71 0.42 0.54 0.60 -10.90%
P/EPS 4.68 6.54 7.73 6.23 6.77 -7.67 -11.85 -
EY 21.37 15.29 12.94 16.05 14.77 -13.04 -8.44 -
DY 8.77 9.30 9.88 5.84 5.76 0.00 1.91 28.90%
P/NAPS 0.64 0.58 0.52 0.47 0.30 0.38 0.37 9.55%

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