[BSTEAD] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
03-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.44%
YoY- 329.83%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,141,082 1,197,224 1,081,496 1,028,477 947,208 903,900 983,214 10.44%
PBT 263,404 311,512 207,933 187,142 162,170 182,220 152,166 44.21%
Tax -148,974 -162,156 -95,421 -101,549 -104,510 -110,192 -83,136 47.58%
NP 114,430 149,356 112,512 85,593 57,660 72,028 69,030 40.10%
-
NP to SH 114,430 149,356 112,512 85,593 57,660 72,028 69,030 40.10%
-
Tax Rate 56.56% 52.05% 45.89% 54.26% 64.44% 60.47% 54.64% -
Total Cost 1,026,652 1,047,868 968,984 942,884 889,548 831,872 914,184 8.04%
-
Net Worth 1,704,276 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 47.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 55,333 - 16,202 13,640 20,448 - 23,862 75.28%
Div Payout % 48.36% - 14.40% 15.94% 35.46% - 34.57% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,704,276 1,753,885 1,378,315 1,364,039 1,363,222 1,364,028 954,509 47.22%
NOSH 553,336 551,536 432,073 272,807 272,644 272,805 272,717 60.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.03% 12.48% 10.40% 8.32% 6.09% 7.97% 7.02% -
ROE 6.71% 8.52% 8.16% 6.27% 4.23% 5.28% 7.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 206.22 217.07 250.30 377.00 347.42 331.33 360.53 -31.11%
EPS 20.68 27.08 26.04 20.91 14.08 17.60 16.87 14.55%
DPS 10.00 0.00 3.75 5.00 7.50 0.00 8.75 9.31%
NAPS 3.08 3.18 3.19 5.00 5.00 5.00 3.50 -8.17%
Adjusted Per Share Value based on latest NOSH - 272,896
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.29 59.06 53.35 50.74 46.73 44.59 48.51 10.43%
EPS 5.65 7.37 5.55 4.22 2.84 3.55 3.41 40.06%
DPS 2.73 0.00 0.80 0.67 1.01 0.00 1.18 75.01%
NAPS 0.8408 0.8653 0.68 0.6729 0.6725 0.6729 0.4709 47.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.38 1.68 1.18 1.53 1.71 1.40 1.47 -
P/RPS 0.67 0.77 0.47 0.41 0.49 0.42 0.41 38.77%
P/EPS 6.67 6.20 4.53 4.88 8.09 5.30 5.81 9.64%
EY 14.99 16.12 22.07 20.51 12.37 18.86 17.22 -8.83%
DY 7.25 0.00 3.18 3.27 4.39 0.00 5.95 14.09%
P/NAPS 0.45 0.53 0.37 0.31 0.34 0.28 0.42 4.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 18/05/04 27/02/04 03/12/03 04/09/03 26/05/03 11/03/03 -
Price 1.35 1.49 1.49 1.25 1.68 1.52 1.34 -
P/RPS 0.65 0.69 0.60 0.33 0.48 0.46 0.37 45.64%
P/EPS 6.53 5.50 5.72 3.98 7.94 5.76 5.29 15.08%
EY 15.32 18.17 17.48 25.10 12.59 17.37 18.89 -13.04%
DY 7.41 0.00 2.52 4.00 4.46 0.00 6.53 8.80%
P/NAPS 0.44 0.47 0.47 0.25 0.34 0.30 0.38 10.27%

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