[BSTEAD] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -15.81%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,326,300 6,216,200 5,729,500 6,401,534 6,629,070 4,172,299 2,520,037 24.34%
PBT 885,700 759,800 550,100 531,465 964,132 463,334 229,694 25.19%
Tax -99,600 -104,600 -95,300 6,350 -188,553 -46,538 -34,586 19.25%
NP 786,100 655,200 454,800 537,815 775,579 416,796 195,108 26.11%
-
NP to SH 643,000 559,500 371,000 487,274 566,665 269,831 155,941 26.60%
-
Tax Rate 11.25% 13.77% 17.32% -1.19% 19.56% 10.04% 15.06% -
Total Cost 8,540,200 5,561,000 5,274,700 5,863,719 5,853,491 3,755,503 2,324,929 24.19%
-
Net Worth 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 17.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 471,511 394,363 222,053 193,639 214,603 110,504 93,871 30.83%
Div Payout % 73.33% 70.48% 59.85% 39.74% 37.87% 40.95% 60.20% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 1,749,396 17.39%
NOSH 1,034,334 940,486 925,128 651,156 629,128 598,517 593,015 9.70%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.43% 10.54% 7.94% 8.40% 11.70% 9.99% 7.74% -
ROE 14.03% 13.25% 9.39% 16.41% 22.52% 13.62% 8.91% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 901.67 660.96 619.32 983.10 1,053.69 697.11 424.95 13.34%
EPS 62.17 59.49 40.10 74.83 90.07 45.08 26.30 15.40%
DPS 45.59 42.00 24.00 29.74 34.11 18.50 16.00 19.04%
NAPS 4.43 4.49 4.27 4.56 4.00 3.31 2.95 7.00%
Adjusted Per Share Value based on latest NOSH - 651,156
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 460.10 306.67 282.66 315.81 327.04 205.84 124.32 24.34%
EPS 31.72 27.60 18.30 24.04 27.96 13.31 7.69 26.61%
DPS 23.26 19.46 10.95 9.55 10.59 5.45 4.63 30.83%
NAPS 2.2605 2.0833 1.9488 1.4649 1.2415 0.9774 0.863 17.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.43 5.22 3.13 2.92 4.44 2.03 1.77 -
P/RPS 0.60 0.79 0.51 0.30 0.42 0.29 0.42 6.11%
P/EPS 8.73 8.77 7.80 3.90 4.93 4.50 6.73 4.42%
EY 11.45 11.40 12.81 25.63 20.29 22.21 14.86 -4.24%
DY 8.40 8.05 7.67 10.18 7.68 9.11 9.04 -1.21%
P/NAPS 1.23 1.16 0.73 0.64 1.11 0.61 0.60 12.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 31/05/10 18/05/09 20/05/08 15/05/07 25/05/06 -
Price 5.08 5.10 3.15 3.15 4.72 2.11 1.72 -
P/RPS 0.56 0.77 0.51 0.32 0.45 0.30 0.40 5.76%
P/EPS 8.17 8.57 7.85 4.21 5.24 4.68 6.54 3.77%
EY 12.24 11.66 12.73 23.76 19.08 21.37 15.29 -3.63%
DY 8.97 8.24 7.62 9.44 7.23 8.77 9.30 -0.59%
P/NAPS 1.15 1.14 0.74 0.69 1.18 0.64 0.58 12.07%

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