[BSTEAD] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 28.38%
YoY- 73.03%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 5,729,500 6,401,534 6,629,070 4,172,299 2,520,037 1,281,330 1,154,827 30.58%
PBT 550,100 531,465 964,132 463,334 229,694 231,691 240,331 14.79%
Tax -95,300 6,350 -188,553 -46,538 -34,586 -103,313 -108,413 -2.12%
NP 454,800 537,815 775,579 416,796 195,108 128,378 131,918 22.89%
-
NP to SH 371,000 487,274 566,665 269,831 155,941 120,119 131,918 18.79%
-
Tax Rate 17.32% -1.19% 19.56% 10.04% 15.06% 44.59% 45.11% -
Total Cost 5,274,700 5,863,719 5,853,491 3,755,503 2,324,929 1,152,952 1,022,909 31.42%
-
Net Worth 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 14.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 222,053 193,639 214,603 110,504 93,871 91,687 48,014 29.06%
Div Payout % 59.85% 39.74% 37.87% 40.95% 60.20% 76.33% 36.40% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 1,753,885 14.48%
NOSH 925,128 651,156 629,128 598,517 593,015 580,272 551,536 8.99%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.94% 8.40% 11.70% 9.99% 7.74% 10.02% 11.42% -
ROE 9.39% 16.41% 22.52% 13.62% 8.91% 6.74% 7.52% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 619.32 983.10 1,053.69 697.11 424.95 220.82 209.38 19.80%
EPS 40.10 74.83 90.07 45.08 26.30 20.70 23.92 8.98%
DPS 24.00 29.74 34.11 18.50 16.00 15.80 8.71 18.39%
NAPS 4.27 4.56 4.00 3.31 2.95 3.07 3.18 5.03%
Adjusted Per Share Value based on latest NOSH - 598,517
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 282.66 315.81 327.04 205.84 124.32 63.21 56.97 30.58%
EPS 18.30 24.04 27.96 13.31 7.69 5.93 6.51 18.78%
DPS 10.95 9.55 10.59 5.45 4.63 4.52 2.37 29.04%
NAPS 1.9488 1.4649 1.2415 0.9774 0.863 0.8789 0.8653 14.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.13 2.92 4.44 2.03 1.77 1.62 1.68 -
P/RPS 0.51 0.30 0.42 0.29 0.42 0.73 0.80 -7.22%
P/EPS 7.80 3.90 4.93 4.50 6.73 7.83 7.02 1.77%
EY 12.81 25.63 20.29 22.21 14.86 12.78 14.24 -1.74%
DY 7.67 10.18 7.68 9.11 9.04 9.75 5.18 6.75%
P/NAPS 0.73 0.64 1.11 0.61 0.60 0.53 0.53 5.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 18/05/04 -
Price 3.15 3.15 4.72 2.11 1.72 1.60 1.49 -
P/RPS 0.51 0.32 0.45 0.30 0.40 0.72 0.71 -5.36%
P/EPS 7.85 4.21 5.24 4.68 6.54 7.73 6.23 3.92%
EY 12.73 23.76 19.08 21.37 15.29 12.94 16.05 -3.78%
DY 7.62 9.44 7.23 8.77 9.30 9.88 5.84 4.53%
P/NAPS 0.74 0.69 1.18 0.64 0.58 0.52 0.47 7.85%

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