[BSTEAD] QoQ 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- 207.39%
YoY- 236.32%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,137,733 1,108,548 908,760 988,170 349,232 273,875 312,893 136.27%
PBT 28,964 71,607 21,316 118,799 52,603 36,976 62,815 -40.28%
Tax -9,158 -21,677 -10,098 -9,708 -12,042 -2,738 -16,258 -31.77%
NP 19,806 49,930 11,218 109,091 40,561 34,238 46,557 -43.40%
-
NP to SH 16,551 23,465 3,736 92,998 30,254 28,953 38,298 -42.80%
-
Tax Rate 31.62% 30.27% 47.37% 8.17% 22.89% 7.40% 25.88% -
Total Cost 1,117,927 1,058,618 897,542 879,079 308,671 239,637 266,336 159.98%
-
Net Worth 1,774,601 1,774,763 1,749,396 2,397,281 1,565,468 1,805,921 1,781,437 -0.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 29,875 29,777 - 35,427 29,315 29,127 - -
Div Payout % 180.51% 126.90% - 38.10% 96.90% 100.60% - -
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 1,774,601 1,774,763 1,749,396 2,397,281 1,565,468 1,805,921 1,781,437 -0.25%
NOSH 597,509 595,558 593,015 590,463 586,317 582,555 580,272 1.96%
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 1.74% 4.50% 1.23% 11.04% 11.61% 12.50% 14.88% -
ROE 0.93% 1.32% 0.21% 3.88% 1.93% 1.60% 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 190.41 186.14 153.24 167.35 59.56 47.01 53.92 131.71%
EPS 2.77 3.94 0.63 15.75 5.16 4.97 6.60 -43.91%
DPS 5.00 5.00 0.00 6.00 5.00 5.00 0.00 -
NAPS 2.97 2.98 2.95 4.06 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 56.13 54.69 44.83 48.75 17.23 13.51 15.44 136.24%
EPS 0.82 1.16 0.18 4.59 1.49 1.43 1.89 -42.66%
DPS 1.47 1.47 0.00 1.75 1.45 1.44 0.00 -
NAPS 0.8755 0.8756 0.863 1.1827 0.7723 0.8909 0.8789 -0.25%
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 0.88 0.86 1.16 0.94 2.80 3.42 3.00 -55.81%
P/EPS 60.65 40.61 280.95 10.03 32.36 32.39 24.55 82.64%
EY 1.65 2.46 0.36 9.97 3.09 3.09 4.07 -45.19%
DY 2.98 3.13 0.00 3.80 2.99 3.11 0.00 -
P/NAPS 0.57 0.54 0.60 0.39 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 0.90 0.91 1.12 1.05 2.77 3.59 2.97 -54.85%
P/EPS 61.73 42.89 273.02 11.11 31.98 34.00 24.24 86.37%
EY 1.62 2.33 0.37 9.00 3.13 2.94 4.13 -46.38%
DY 2.92 2.96 0.00 3.43 3.03 2.96 0.00 -
P/NAPS 0.58 0.57 0.58 0.43 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