[BSTEAD] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 41.12%
YoY- 281.18%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,843,884 2,188,811 1,495,566 1,100,809 966,733 959,285 1,137,733 37.93%
PBT 233,537 326,317 288,509 115,769 98,219 264,544 28,964 301.58%
Tax -35,878 -59,584 -78,915 -14,176 -21,603 5,900 -9,158 148.30%
NP 197,659 266,733 209,594 101,593 76,616 270,444 19,806 362.88%
-
NP to SH 152,312 179,170 145,739 89,444 63,383 166,432 16,551 338.55%
-
Tax Rate 15.36% 18.26% 27.35% 12.25% 21.99% -2.23% 31.62% -
Total Cost 1,646,225 1,922,078 1,285,972 999,216 890,117 688,841 1,117,927 29.40%
-
Net Worth 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 1,926,351 1,774,601 26.19%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 31,456 111,362 41,869 29,914 - 50,850 29,875 3.49%
Div Payout % 20.65% 62.15% 28.73% 33.44% - 30.55% 180.51% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 1,926,351 1,774,601 26.19%
NOSH 629,128 618,680 598,139 598,287 598,517 598,245 597,509 3.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.72% 12.19% 14.01% 9.23% 7.93% 28.19% 1.74% -
ROE 6.05% 7.72% 8.12% 4.40% 3.20% 8.64% 0.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 293.09 353.79 250.04 183.99 161.52 160.35 190.41 33.27%
EPS 24.21 28.96 24.36 14.95 10.59 27.82 2.77 323.74%
DPS 5.00 18.00 7.00 5.00 0.00 8.50 5.00 0.00%
NAPS 4.00 3.75 3.00 3.40 3.31 3.22 2.97 21.93%
Adjusted Per Share Value based on latest NOSH - 598,287
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.97 107.98 73.78 54.31 47.69 47.33 56.13 37.93%
EPS 7.51 8.84 7.19 4.41 3.13 8.21 0.82 337.15%
DPS 1.55 5.49 2.07 1.48 0.00 2.51 1.47 3.59%
NAPS 1.2415 1.1446 0.8853 1.0035 0.9774 0.9503 0.8755 26.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.44 5.75 4.38 2.69 2.03 1.72 1.68 -
P/RPS 1.51 1.63 1.75 1.46 1.26 1.07 0.88 43.28%
P/EPS 18.34 19.85 17.98 17.99 19.17 6.18 60.65 -54.91%
EY 5.45 5.04 5.56 5.56 5.22 16.17 1.65 121.62%
DY 1.13 3.13 1.60 1.86 0.00 4.94 2.98 -47.57%
P/NAPS 1.11 1.53 1.46 0.79 0.61 0.53 0.57 55.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 29/02/08 26/11/07 29/08/07 15/05/07 27/02/07 23/11/06 -
Price 4.72 4.44 5.26 4.35 2.11 1.94 1.71 -
P/RPS 1.61 1.25 2.10 2.36 1.31 1.21 0.90 47.31%
P/EPS 19.50 15.33 21.59 29.10 19.92 6.97 61.73 -53.58%
EY 5.13 6.52 4.63 3.44 5.02 14.34 1.62 115.49%
DY 1.06 4.05 1.33 1.15 0.00 4.38 2.92 -49.08%
P/NAPS 1.18 1.18 1.75 1.28 0.64 0.60 0.58 60.49%

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