[BSTEAD] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -189.11%
YoY- 66.58%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 247,629 225,975 286,858 246,743 223,064 226,549 306,865 -13.35%
PBT 35,530 45,555 62,769 19,344 33,786 39,888 14,350 83.32%
Tax -24,707 -27,548 -20,859 -30,094 -21,722 -26,027 -14,350 43.79%
NP 10,823 18,007 41,910 -10,750 12,064 13,861 0 -
-
NP to SH 10,823 18,007 41,910 -10,750 12,064 13,861 -25,501 -
-
Tax Rate 69.54% 60.47% 33.23% 155.57% 64.29% 65.25% 100.00% -
Total Cost 236,806 207,968 244,948 257,493 211,000 212,688 306,865 -15.90%
-
Net Worth 1,361,038 1,364,028 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 -0.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 10,207 - 13,637 - 10,235 - 10,282 -0.48%
Div Payout % 94.32% - 32.54% - 84.84% - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,361,038 1,364,028 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 -0.08%
NOSH 272,207 272,805 272,750 272,564 272,941 272,854 274,204 -0.48%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.37% 7.97% 14.61% -4.36% 5.41% 6.12% 0.00% -
ROE 0.80% 1.32% 3.07% -0.79% 0.87% 1.01% -1.87% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.97 82.83 105.17 90.53 81.73 83.03 111.91 -12.93%
EPS 2.64 4.40 10.24 -3.90 4.42 5.08 -9.30 -
DPS 3.75 0.00 5.00 0.00 3.75 0.00 3.75 0.00%
NAPS 5.00 5.00 5.00 5.01 5.07 5.03 4.97 0.40%
Adjusted Per Share Value based on latest NOSH - 272,564
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.22 11.15 14.15 12.17 11.00 11.18 15.14 -13.34%
EPS 0.53 0.89 2.07 -0.53 0.60 0.68 -1.26 -
DPS 0.50 0.00 0.67 0.00 0.50 0.00 0.51 -1.31%
NAPS 0.6715 0.6729 0.6728 0.6737 0.6827 0.6771 0.6723 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.71 1.40 1.47 1.79 1.92 1.62 1.84 -
P/RPS 1.88 1.69 1.40 1.98 2.35 1.95 1.64 9.55%
P/EPS 43.01 21.21 9.57 -45.39 43.44 31.89 -19.78 -
EY 2.33 4.71 10.45 -2.20 2.30 3.14 -5.05 -
DY 2.19 0.00 3.40 0.00 1.95 0.00 2.04 4.85%
P/NAPS 0.34 0.28 0.29 0.36 0.38 0.32 0.37 -5.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 04/09/03 26/05/03 11/03/03 27/11/02 20/08/02 24/06/02 19/04/02 -
Price 1.68 1.52 1.34 1.60 1.89 1.92 1.96 -
P/RPS 1.85 1.84 1.27 1.77 2.31 2.31 1.75 3.78%
P/EPS 42.25 23.03 8.72 -40.57 42.76 37.80 -21.08 -
EY 2.37 4.34 11.47 -2.47 2.34 2.65 -4.74 -
DY 2.23 0.00 3.73 0.00 1.98 0.00 1.91 10.91%
P/NAPS 0.34 0.30 0.27 0.32 0.37 0.38 0.39 -8.76%

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