[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 628.08%
YoY- -59.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 966,733 4,114,326 3,155,041 2,017,308 908,760 1,924,170 936,000 2.17%
PBT 98,219 386,431 121,887 92,923 21,316 271,193 152,394 -25.40%
Tax -21,603 -35,033 -40,933 -31,775 -10,098 -40,746 -31,038 -21.47%
NP 76,616 351,398 80,954 61,148 11,218 230,447 121,356 -26.42%
-
NP to SH 63,383 210,184 43,752 27,201 3,736 190,503 97,505 -24.97%
-
Tax Rate 21.99% 9.07% 33.58% 34.19% 47.37% 15.02% 20.37% -
Total Cost 890,117 3,762,928 3,074,087 1,956,160 897,542 1,693,723 814,644 6.09%
-
Net Worth 1,981,092 1,922,159 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 17.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 110,434 59,607 29,695 - 93,814 58,351 -
Div Payout % - 52.54% 136.24% 109.17% - 49.25% 59.84% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,981,092 1,922,159 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 17.38%
NOSH 598,517 596,944 596,076 593,908 593,015 586,343 583,512 1.70%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.93% 8.54% 2.57% 3.03% 1.23% 11.98% 12.97% -
ROE 3.20% 10.93% 2.47% 1.54% 0.21% 11.16% 6.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 161.52 689.23 529.30 339.67 153.24 328.16 160.41 0.46%
EPS 10.59 35.21 7.34 4.58 0.63 32.49 16.71 -26.23%
DPS 0.00 18.50 10.00 5.00 0.00 16.00 10.00 -
NAPS 3.31 3.22 2.97 2.98 2.95 2.91 2.67 15.41%
Adjusted Per Share Value based on latest NOSH - 595,558
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 47.69 202.98 155.65 99.52 44.83 94.93 46.18 2.17%
EPS 3.13 10.37 2.16 1.34 0.18 9.40 4.81 -24.92%
DPS 0.00 5.45 2.94 1.46 0.00 4.63 2.88 -
NAPS 0.9774 0.9483 0.8734 0.8731 0.863 0.8418 0.7686 17.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.03 1.72 1.68 1.60 1.77 1.58 1.67 -
P/RPS 1.26 0.25 0.32 0.47 1.16 0.48 1.04 13.66%
P/EPS 19.17 4.88 22.89 34.93 280.95 4.86 9.99 54.48%
EY 5.22 20.47 4.37 2.86 0.36 20.56 10.01 -35.23%
DY 0.00 10.76 5.95 3.13 0.00 10.13 5.99 -
P/NAPS 0.61 0.53 0.57 0.54 0.60 0.54 0.63 -2.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 23/11/06 25/08/06 25/05/06 15/03/06 29/11/05 -
Price 2.11 1.94 1.71 1.69 1.72 1.75 1.65 -
P/RPS 1.31 0.28 0.32 0.50 1.12 0.53 1.03 17.40%
P/EPS 19.92 5.51 23.30 36.90 273.02 5.39 9.87 59.77%
EY 5.02 18.15 4.29 2.71 0.37 18.57 10.13 -37.40%
DY 0.00 9.54 5.85 2.96 0.00 9.14 6.06 -
P/NAPS 0.64 0.60 0.58 0.57 0.58 0.60 0.62 2.14%

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