[BSTEAD] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.94%
YoY- 42.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 586,768 312,893 1,267,743 930,644 570,541 299,306 1,081,496 -33.50%
PBT 99,791 62,815 246,754 206,816 131,702 77,878 207,933 -38.72%
Tax -18,996 -16,258 -127,594 -115,308 -74,487 -40,539 -95,421 -65.93%
NP 80,795 46,557 119,160 91,508 57,215 37,339 112,512 -19.82%
-
NP to SH 67,251 38,298 119,160 91,508 57,215 37,339 112,512 -29.06%
-
Tax Rate 19.04% 25.88% 51.71% 55.75% 56.56% 52.05% 45.89% -
Total Cost 505,973 266,336 1,148,583 839,136 513,326 261,967 968,984 -35.18%
-
Net Worth 1,803,443 1,781,437 1,770,604 1,761,711 1,704,276 1,753,885 1,378,315 19.64%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 29,087 - 91,092 56,105 27,666 - 16,202 47.76%
Div Payout % 43.25% - 76.45% 61.31% 48.36% - 14.40% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,803,443 1,781,437 1,770,604 1,761,711 1,704,276 1,753,885 1,378,315 19.64%
NOSH 581,756 580,272 569,326 561,054 553,336 551,536 432,073 21.95%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.77% 14.88% 9.40% 9.83% 10.03% 12.48% 10.40% -
ROE 3.73% 2.15% 6.73% 5.19% 3.36% 2.13% 8.16% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.86 53.92 222.67 165.87 103.11 54.27 250.30 -45.47%
EPS 11.56 6.60 20.93 16.31 10.34 6.77 26.04 -41.83%
DPS 5.00 0.00 16.00 10.00 5.00 0.00 3.75 21.16%
NAPS 3.10 3.07 3.11 3.14 3.08 3.18 3.19 -1.89%
Adjusted Per Share Value based on latest NOSH - 576,352
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.95 15.44 62.54 45.91 28.15 14.77 53.35 -33.49%
EPS 3.32 1.89 5.88 4.51 2.82 1.84 5.55 -29.02%
DPS 1.44 0.00 4.49 2.77 1.36 0.00 0.80 48.02%
NAPS 0.8897 0.8789 0.8735 0.8691 0.8408 0.8653 0.68 19.64%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.61 1.62 1.51 1.53 1.38 1.68 1.18 -
P/RPS 1.60 3.00 0.68 0.92 1.34 3.10 0.47 126.46%
P/EPS 13.93 24.55 7.21 9.38 13.35 24.82 4.53 111.60%
EY 7.18 4.07 13.86 10.66 7.49 4.03 22.07 -52.73%
DY 3.11 0.00 10.60 6.54 3.62 0.00 3.18 -1.47%
P/NAPS 0.52 0.53 0.49 0.49 0.45 0.53 0.37 25.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 16/05/05 25/02/05 29/11/04 18/08/04 18/05/04 27/02/04 -
Price 1.69 1.60 1.57 1.52 1.35 1.49 1.49 -
P/RPS 1.68 2.97 0.71 0.92 1.31 2.75 0.60 98.78%
P/EPS 14.62 24.24 7.50 9.32 13.06 22.01 5.72 87.04%
EY 6.84 4.13 13.33 10.73 7.66 4.54 17.48 -46.53%
DY 2.96 0.00 10.19 6.58 3.70 0.00 2.52 11.33%
P/NAPS 0.55 0.52 0.50 0.48 0.44 0.47 0.47 11.05%

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