[BSTEAD] QoQ 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- 72.53%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 273,875 312,893 337,099 360,103 271,235 299,306 310,138 -7.96%
PBT 36,976 62,815 39,938 75,114 53,824 77,878 67,651 -33.17%
Tax -2,738 -16,258 -12,286 -40,821 -33,948 -40,539 -19,260 -72.79%
NP 34,238 46,557 27,652 34,293 19,876 37,339 48,391 -20.61%
-
NP to SH 28,953 38,298 27,652 34,293 19,876 37,339 48,391 -29.01%
-
Tax Rate 7.40% 25.88% 30.76% 54.35% 63.07% 52.05% 28.47% -
Total Cost 239,637 266,336 309,447 325,810 251,359 261,967 261,747 -5.71%
-
Net Worth 1,805,921 1,781,437 1,795,359 1,809,748 1,739,149 1,753,885 1,378,336 19.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 29,127 - 34,637 28,817 28,232 - 37,807 -15.97%
Div Payout % 100.60% - 125.26% 84.03% 142.05% - 78.13% -
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 1,805,921 1,781,437 1,795,359 1,809,748 1,739,149 1,753,885 1,378,336 19.75%
NOSH 582,555 580,272 577,286 576,352 564,659 551,536 432,080 22.06%
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 12.50% 14.88% 8.20% 9.52% 7.33% 12.48% 15.60% -
ROE 1.60% 2.15% 1.54% 1.89% 1.14% 2.13% 3.51% -
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 47.01 53.92 58.39 62.48 48.04 54.27 71.78 -24.60%
EPS 4.97 6.60 4.79 5.95 3.52 6.77 11.20 -41.85%
DPS 5.00 0.00 6.00 5.00 5.00 0.00 8.75 -31.16%
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 13.51 15.44 16.63 17.77 13.38 14.77 15.30 -7.96%
EPS 1.43 1.89 1.36 1.69 0.98 1.84 2.39 -29.01%
DPS 1.44 0.00 1.71 1.42 1.39 0.00 1.87 -16.00%
NAPS 0.8909 0.8789 0.8857 0.8928 0.858 0.8653 0.68 19.75%
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 3.42 3.00 2.59 2.45 2.87 3.10 1.64 63.29%
P/EPS 32.39 24.55 31.52 25.71 39.20 24.82 10.54 111.51%
EY 3.09 4.07 3.17 3.89 2.55 4.03 9.49 -52.70%
DY 3.11 0.00 3.97 3.27 3.62 0.00 7.42 -44.02%
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 3.59 2.97 2.69 2.43 2.81 2.75 2.08 43.93%
P/EPS 34.00 24.24 32.78 25.55 38.35 22.01 13.30 87.06%
EY 2.94 4.13 3.05 3.91 2.61 4.54 7.52 -46.56%
DY 2.96 0.00 3.82 3.29 3.70 0.00 5.87 -36.67%
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