[BSTEAD] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 18.61%
YoY- 110.01%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 6,216,200 5,729,500 6,401,534 6,629,070 4,172,299 2,520,037 1,281,330 30.09%
PBT 759,800 550,100 531,465 964,132 463,334 229,694 231,691 21.87%
Tax -104,600 -95,300 6,350 -188,553 -46,538 -34,586 -103,313 0.20%
NP 655,200 454,800 537,815 775,579 416,796 195,108 128,378 31.19%
-
NP to SH 559,500 371,000 487,274 566,665 269,831 155,941 120,119 29.21%
-
Tax Rate 13.77% 17.32% -1.19% 19.56% 10.04% 15.06% 44.59% -
Total Cost 5,561,000 5,274,700 5,863,719 5,853,491 3,755,503 2,324,929 1,152,952 29.96%
-
Net Worth 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 15.46%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 394,363 222,053 193,639 214,603 110,504 93,871 91,687 27.51%
Div Payout % 70.48% 59.85% 39.74% 37.87% 40.95% 60.20% 76.33% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 1,781,437 15.46%
NOSH 940,486 925,128 651,156 629,128 598,517 593,015 580,272 8.37%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.54% 7.94% 8.40% 11.70% 9.99% 7.74% 10.02% -
ROE 13.25% 9.39% 16.41% 22.52% 13.62% 8.91% 6.74% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 660.96 619.32 983.10 1,053.69 697.11 424.95 220.82 20.03%
EPS 59.49 40.10 74.83 90.07 45.08 26.30 20.70 19.22%
DPS 42.00 24.00 29.74 34.11 18.50 16.00 15.80 17.68%
NAPS 4.49 4.27 4.56 4.00 3.31 2.95 3.07 6.53%
Adjusted Per Share Value based on latest NOSH - 629,128
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 306.67 282.66 315.81 327.04 205.84 124.32 63.21 30.09%
EPS 27.60 18.30 24.04 27.96 13.31 7.69 5.93 29.19%
DPS 19.46 10.95 9.55 10.59 5.45 4.63 4.52 27.53%
NAPS 2.0833 1.9488 1.4649 1.2415 0.9774 0.863 0.8789 15.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.22 3.13 2.92 4.44 2.03 1.77 1.62 -
P/RPS 0.79 0.51 0.30 0.42 0.29 0.42 0.73 1.32%
P/EPS 8.77 7.80 3.90 4.93 4.50 6.73 7.83 1.90%
EY 11.40 12.81 25.63 20.29 22.21 14.86 12.78 -1.88%
DY 8.05 7.67 10.18 7.68 9.11 9.04 9.75 -3.14%
P/NAPS 1.16 0.73 0.64 1.11 0.61 0.60 0.53 13.93%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 16/05/05 -
Price 5.10 3.15 3.15 4.72 2.11 1.72 1.60 -
P/RPS 0.77 0.51 0.32 0.45 0.30 0.40 0.72 1.12%
P/EPS 8.57 7.85 4.21 5.24 4.68 6.54 7.73 1.73%
EY 11.66 12.73 23.76 19.08 21.37 15.29 12.94 -1.72%
DY 8.24 7.62 9.44 7.23 8.77 9.30 9.88 -2.97%
P/NAPS 1.14 0.74 0.69 1.18 0.64 0.58 0.52 13.97%

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