[BSTEAD] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.14%
YoY- 29.82%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 6,401,534 6,629,070 4,172,299 2,520,037 1,281,330 1,154,827 982,640 36.62%
PBT 531,465 964,132 463,334 229,694 231,691 240,331 161,454 21.94%
Tax 6,350 -188,553 -46,538 -34,586 -103,313 -108,413 -100,223 -
NP 537,815 775,579 416,796 195,108 128,378 131,918 61,231 43.59%
-
NP to SH 487,274 566,665 269,831 155,941 120,119 131,918 61,231 41.25%
-
Tax Rate -1.19% 19.56% 10.04% 15.06% 44.59% 45.11% 62.08% -
Total Cost 5,863,719 5,853,491 3,755,503 2,324,929 1,152,952 1,022,909 921,409 36.09%
-
Net Worth 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 13.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 193,639 214,603 110,504 93,871 91,687 48,014 23,872 41.70%
Div Payout % 39.74% 37.87% 40.95% 60.20% 76.33% 36.40% 38.99% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 13.82%
NOSH 651,156 629,128 598,517 593,015 580,272 551,536 272,805 15.58%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.40% 11.70% 9.99% 7.74% 10.02% 11.42% 6.23% -
ROE 16.41% 22.52% 13.62% 8.91% 6.74% 7.52% 4.49% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 983.10 1,053.69 697.11 424.95 220.82 209.38 360.20 18.19%
EPS 74.83 90.07 45.08 26.30 20.70 23.92 22.44 22.20%
DPS 29.74 34.11 18.50 16.00 15.80 8.71 8.75 22.59%
NAPS 4.56 4.00 3.31 2.95 3.07 3.18 5.00 -1.52%
Adjusted Per Share Value based on latest NOSH - 593,015
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 315.81 327.04 205.84 124.32 63.21 56.97 48.48 36.62%
EPS 24.04 27.96 13.31 7.69 5.93 6.51 3.02 41.25%
DPS 9.55 10.59 5.45 4.63 4.52 2.37 1.18 41.64%
NAPS 1.4649 1.2415 0.9774 0.863 0.8789 0.8653 0.6729 13.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.92 4.44 2.03 1.77 1.62 1.68 1.40 -
P/RPS 0.30 0.42 0.29 0.42 0.73 0.80 0.39 -4.27%
P/EPS 3.90 4.93 4.50 6.73 7.83 7.02 6.24 -7.52%
EY 25.63 20.29 22.21 14.86 12.78 14.24 16.03 8.12%
DY 10.18 7.68 9.11 9.04 9.75 5.18 6.25 8.46%
P/NAPS 0.64 1.11 0.61 0.60 0.53 0.53 0.28 14.75%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 18/05/04 26/05/03 -
Price 3.15 4.72 2.11 1.72 1.60 1.49 1.52 -
P/RPS 0.32 0.45 0.30 0.40 0.72 0.71 0.42 -4.42%
P/EPS 4.21 5.24 4.68 6.54 7.73 6.23 6.77 -7.60%
EY 23.76 19.08 21.37 15.29 12.94 16.05 14.77 8.23%
DY 9.44 7.23 8.77 9.30 9.88 5.84 5.76 8.57%
P/NAPS 0.69 1.18 0.64 0.58 0.52 0.47 0.30 14.87%

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