[BSTEAD] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.61%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 10,219,100 9,326,300 6,216,200 5,729,500 6,401,534 6,629,070 4,172,299 16.08%
PBT 560,400 885,700 759,800 550,100 531,465 964,132 463,334 3.21%
Tax -103,100 -99,600 -104,600 -95,300 6,350 -188,553 -46,538 14.16%
NP 457,300 786,100 655,200 454,800 537,815 775,579 416,796 1.55%
-
NP to SH 372,000 643,000 559,500 371,000 487,274 566,665 269,831 5.49%
-
Tax Rate 18.40% 11.25% 13.77% 17.32% -1.19% 19.56% 10.04% -
Total Cost 9,761,800 8,540,200 5,561,000 5,274,700 5,863,719 5,853,491 3,755,503 17.24%
-
Net Worth 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 15.40%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 336,074 471,511 394,363 222,053 193,639 214,603 110,504 20.34%
Div Payout % 90.34% 73.33% 70.48% 59.85% 39.74% 37.87% 40.95% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,684,751 4,582,102 4,222,782 3,950,297 2,969,272 2,516,513 1,981,092 15.40%
NOSH 1,034,161 1,034,334 940,486 925,128 651,156 629,128 598,517 9.53%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.47% 8.43% 10.54% 7.94% 8.40% 11.70% 9.99% -
ROE 7.94% 14.03% 13.25% 9.39% 16.41% 22.52% 13.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 988.15 901.67 660.96 619.32 983.10 1,053.69 697.11 5.98%
EPS 35.97 62.17 59.49 40.10 74.83 90.07 45.08 -3.68%
DPS 32.50 45.59 42.00 24.00 29.74 34.11 18.50 9.83%
NAPS 4.53 4.43 4.49 4.27 4.56 4.00 3.31 5.36%
Adjusted Per Share Value based on latest NOSH - 925,128
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 504.15 460.10 306.67 282.66 315.81 327.04 205.84 16.08%
EPS 18.35 31.72 27.60 18.30 24.04 27.96 13.31 5.49%
DPS 16.58 23.26 19.46 10.95 9.55 10.59 5.45 20.35%
NAPS 2.3112 2.2605 2.0833 1.9488 1.4649 1.2415 0.9774 15.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.13 5.43 5.22 3.13 2.92 4.44 2.03 -
P/RPS 0.52 0.60 0.79 0.51 0.30 0.42 0.29 10.21%
P/EPS 14.26 8.73 8.77 7.80 3.90 4.93 4.50 21.17%
EY 7.01 11.45 11.40 12.81 25.63 20.29 22.21 -17.47%
DY 6.34 8.40 8.05 7.67 10.18 7.68 9.11 -5.85%
P/NAPS 1.13 1.23 1.16 0.73 0.64 1.11 0.61 10.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 28/05/12 27/05/11 31/05/10 18/05/09 20/05/08 15/05/07 -
Price 5.39 5.08 5.10 3.15 3.15 4.72 2.11 -
P/RPS 0.55 0.56 0.77 0.51 0.32 0.45 0.30 10.61%
P/EPS 14.98 8.17 8.57 7.85 4.21 5.24 4.68 21.37%
EY 6.67 12.24 11.66 12.73 23.76 19.08 21.37 -17.62%
DY 6.03 8.97 8.24 7.62 9.44 7.23 8.77 -6.04%
P/NAPS 1.19 1.15 1.14 0.74 0.69 1.18 0.64 10.88%

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