[BSTEAD] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.94%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,951,232 2,006,833 1,843,884 2,188,811 1,495,566 1,100,809 966,733 59.50%
PBT 208,696 216,258 233,537 326,317 288,509 115,769 98,219 65.05%
Tax -28,375 -32,065 -35,878 -59,584 -78,915 -14,176 -21,603 19.87%
NP 180,321 184,193 197,659 266,733 209,594 101,593 76,616 76.66%
-
NP to SH 163,996 151,891 152,312 179,170 145,739 89,444 63,383 88.14%
-
Tax Rate 13.60% 14.83% 15.36% 18.26% 27.35% 12.25% 21.99% -
Total Cost 1,770,911 1,822,640 1,646,225 1,922,078 1,285,972 999,216 890,117 57.98%
-
Net Worth 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 26.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 48,271 31,447 31,456 111,362 41,869 29,914 - -
Div Payout % 29.43% 20.70% 20.65% 62.15% 28.73% 33.44% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,812,647 2,559,819 2,516,513 2,320,053 1,794,418 2,034,178 1,981,092 26.23%
NOSH 643,626 628,948 629,128 618,680 598,139 598,287 598,517 4.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.24% 9.18% 10.72% 12.19% 14.01% 9.23% 7.93% -
ROE 5.83% 5.93% 6.05% 7.72% 8.12% 4.40% 3.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 303.16 319.08 293.09 353.79 250.04 183.99 161.52 51.98%
EPS 25.48 24.15 24.21 28.96 24.36 14.95 10.59 79.27%
DPS 7.50 5.00 5.00 18.00 7.00 5.00 0.00 -
NAPS 4.37 4.07 4.00 3.75 3.00 3.40 3.31 20.28%
Adjusted Per Share Value based on latest NOSH - 618,680
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.26 99.01 90.97 107.98 73.78 54.31 47.69 59.51%
EPS 8.09 7.49 7.51 8.84 7.19 4.41 3.13 88.01%
DPS 2.38 1.55 1.55 5.49 2.07 1.48 0.00 -
NAPS 1.3876 1.2629 1.2415 1.1446 0.8853 1.0035 0.9774 26.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.05 4.86 4.44 5.75 4.38 2.69 2.03 -
P/RPS 1.34 1.52 1.51 1.63 1.75 1.46 1.26 4.17%
P/EPS 15.89 20.12 18.34 19.85 17.98 17.99 19.17 -11.72%
EY 6.29 4.97 5.45 5.04 5.56 5.56 5.22 13.19%
DY 1.85 1.03 1.13 3.13 1.60 1.86 0.00 -
P/NAPS 0.93 1.19 1.11 1.53 1.46 0.79 0.61 32.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 29/08/07 15/05/07 -
Price 2.76 4.28 4.72 4.44 5.26 4.35 2.11 -
P/RPS 0.91 1.34 1.61 1.25 2.10 2.36 1.31 -21.51%
P/EPS 10.83 17.72 19.50 15.33 21.59 29.10 19.92 -33.31%
EY 9.23 5.64 5.13 6.52 4.63 3.44 5.02 49.91%
DY 2.72 1.17 1.06 4.05 1.33 1.15 0.00 -
P/NAPS 0.63 1.05 1.18 1.18 1.75 1.28 0.64 -1.04%

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