[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
04-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -19.95%
YoY- 11.21%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,197,224 1,081,496 1,028,477 947,208 903,900 983,214 928,474 18.45%
PBT 311,512 207,933 187,142 162,170 182,220 152,166 124,024 84.67%
Tax -162,156 -95,421 -101,549 -104,510 -110,192 -83,136 -104,110 34.33%
NP 149,356 112,512 85,593 57,660 72,028 69,030 19,913 282.69%
-
NP to SH 149,356 112,512 85,593 57,660 72,028 69,030 19,913 282.69%
-
Tax Rate 52.05% 45.89% 54.26% 64.44% 60.47% 54.64% 83.94% -
Total Cost 1,047,868 968,984 942,884 889,548 831,872 914,184 908,561 9.96%
-
Net Worth 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 1,365,917 18.11%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 16,202 13,640 20,448 - 23,862 13,631 -
Div Payout % - 14.40% 15.94% 35.46% - 34.57% 68.46% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 1,365,917 18.11%
NOSH 551,536 432,073 272,807 272,644 272,805 272,717 272,638 59.88%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.48% 10.40% 8.32% 6.09% 7.97% 7.02% 2.14% -
ROE 8.52% 8.16% 6.27% 4.23% 5.28% 7.23% 1.46% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 217.07 250.30 377.00 347.42 331.33 360.53 340.55 -25.91%
EPS 27.08 26.04 20.91 14.08 17.60 16.87 7.48 135.59%
DPS 0.00 3.75 5.00 7.50 0.00 8.75 5.00 -
NAPS 3.18 3.19 5.00 5.00 5.00 3.50 5.01 -26.12%
Adjusted Per Share Value based on latest NOSH - 272,207
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 59.06 53.35 50.74 46.73 44.59 48.51 45.81 18.43%
EPS 7.37 5.55 4.22 2.84 3.55 3.41 0.98 283.37%
DPS 0.00 0.80 0.67 1.01 0.00 1.18 0.67 -
NAPS 0.8653 0.68 0.6729 0.6725 0.6729 0.4709 0.6739 18.11%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.68 1.18 1.53 1.71 1.40 1.47 1.79 -
P/RPS 0.77 0.47 0.41 0.49 0.42 0.41 0.53 28.24%
P/EPS 6.20 4.53 4.88 8.09 5.30 5.81 24.51 -59.96%
EY 16.12 22.07 20.51 12.37 18.86 17.22 4.08 149.71%
DY 0.00 3.18 3.27 4.39 0.00 5.95 2.79 -
P/NAPS 0.53 0.37 0.31 0.34 0.28 0.42 0.36 29.38%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 27/11/02 -
Price 1.49 1.49 1.25 1.68 1.52 1.34 1.60 -
P/RPS 0.69 0.60 0.33 0.48 0.46 0.37 0.47 29.14%
P/EPS 5.50 5.72 3.98 7.94 5.76 5.29 21.91 -60.17%
EY 18.17 17.48 25.10 12.59 17.37 18.89 4.56 151.12%
DY 0.00 2.52 4.00 4.46 0.00 6.53 3.13 -
P/NAPS 0.47 0.47 0.25 0.34 0.30 0.38 0.32 29.18%

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