[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 95.38%
YoY- 59.87%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,155,041 2,017,308 908,760 1,924,170 936,000 586,768 312,893 366.08%
PBT 121,887 92,923 21,316 271,193 152,394 99,791 62,815 55.50%
Tax -40,933 -31,775 -10,098 -40,746 -31,038 -18,996 -16,258 84.96%
NP 80,954 61,148 11,218 230,447 121,356 80,795 46,557 44.55%
-
NP to SH 43,752 27,201 3,736 190,503 97,505 67,251 38,298 9.27%
-
Tax Rate 33.58% 34.19% 47.37% 15.02% 20.37% 19.04% 25.88% -
Total Cost 3,074,087 1,956,160 897,542 1,693,723 814,644 505,973 266,336 409.97%
-
Net Worth 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 -0.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 59,607 29,695 - 93,814 58,351 29,087 - -
Div Payout % 136.24% 109.17% - 49.25% 59.84% 43.25% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,770,346 1,769,846 1,749,396 1,706,259 1,557,979 1,803,443 1,781,437 -0.41%
NOSH 596,076 593,908 593,015 586,343 583,512 581,756 580,272 1.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.57% 3.03% 1.23% 11.98% 12.97% 13.77% 14.88% -
ROE 2.47% 1.54% 0.21% 11.16% 6.26% 3.73% 2.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 529.30 339.67 153.24 328.16 160.41 100.86 53.92 357.82%
EPS 7.34 4.58 0.63 32.49 16.71 11.56 6.60 7.33%
DPS 10.00 5.00 0.00 16.00 10.00 5.00 0.00 -
NAPS 2.97 2.98 2.95 2.91 2.67 3.10 3.07 -2.18%
Adjusted Per Share Value based on latest NOSH - 590,463
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.65 99.52 44.83 94.93 46.18 28.95 15.44 366.00%
EPS 2.16 1.34 0.18 9.40 4.81 3.32 1.89 9.30%
DPS 2.94 1.46 0.00 4.63 2.88 1.44 0.00 -
NAPS 0.8734 0.8731 0.863 0.8418 0.7686 0.8897 0.8789 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.60 1.77 1.58 1.67 1.61 1.62 -
P/RPS 0.32 0.47 1.16 0.48 1.04 1.60 3.00 -77.47%
P/EPS 22.89 34.93 280.95 4.86 9.99 13.93 24.55 -4.55%
EY 4.37 2.86 0.36 20.56 10.01 7.18 4.07 4.85%
DY 5.95 3.13 0.00 10.13 5.99 3.11 0.00 -
P/NAPS 0.57 0.54 0.60 0.54 0.63 0.52 0.53 4.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 25/05/06 15/03/06 29/11/05 22/08/05 16/05/05 -
Price 1.71 1.69 1.72 1.75 1.65 1.69 1.60 -
P/RPS 0.32 0.50 1.12 0.53 1.03 1.68 2.97 -77.32%
P/EPS 23.30 36.90 273.02 5.39 9.87 14.62 24.24 -2.59%
EY 4.29 2.71 0.37 18.57 10.13 6.84 4.13 2.56%
DY 5.85 2.96 0.00 9.14 6.06 2.96 0.00 -
P/NAPS 0.58 0.57 0.58 0.60 0.62 0.55 0.52 7.54%

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