[BSTEAD] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -22.84%
YoY- 107.36%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 337,099 360,103 271,235 299,306 310,138 297,754 247,629 22.71%
PBT 39,938 75,114 53,824 77,878 67,651 59,272 35,530 8.07%
Tax -12,286 -40,821 -33,948 -40,539 -19,260 -23,907 -24,707 -37.10%
NP 27,652 34,293 19,876 37,339 48,391 35,365 10,823 86.35%
-
NP to SH 27,652 34,293 19,876 37,339 48,391 35,365 10,823 86.35%
-
Tax Rate 30.76% 54.35% 63.07% 52.05% 28.47% 40.33% 69.54% -
Total Cost 309,447 325,810 251,359 261,967 261,747 262,389 236,806 19.42%
-
Net Worth 1,795,359 1,809,748 1,739,149 1,753,885 1,378,336 1,364,482 1,361,038 20.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 34,637 28,817 28,232 - 37,807 - 10,207 124.98%
Div Payout % 125.26% 84.03% 142.05% - 78.13% - 94.32% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,795,359 1,809,748 1,739,149 1,753,885 1,378,336 1,364,482 1,361,038 20.17%
NOSH 577,286 576,352 564,659 551,536 432,080 272,896 272,207 64.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.20% 9.52% 7.33% 12.48% 15.60% 11.88% 4.37% -
ROE 1.54% 1.89% 1.14% 2.13% 3.51% 2.59% 0.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 58.39 62.48 48.04 54.27 71.78 109.11 90.97 -25.49%
EPS 4.79 5.95 3.52 6.77 11.20 8.64 2.64 48.49%
DPS 6.00 5.00 5.00 0.00 8.75 0.00 3.75 36.60%
NAPS 3.11 3.14 3.08 3.18 3.19 5.00 5.00 -27.02%
Adjusted Per Share Value based on latest NOSH - 551,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.63 17.77 13.38 14.77 15.30 14.69 12.22 22.68%
EPS 1.36 1.69 0.98 1.84 2.39 1.74 0.53 86.89%
DPS 1.71 1.42 1.39 0.00 1.87 0.00 0.50 126.15%
NAPS 0.8857 0.8928 0.858 0.8653 0.68 0.6732 0.6715 20.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.51 1.53 1.38 1.68 1.18 1.53 1.71 -
P/RPS 2.59 2.45 2.87 3.10 1.64 1.40 1.88 23.69%
P/EPS 31.52 25.71 39.20 24.82 10.54 11.81 43.01 -18.63%
EY 3.17 3.89 2.55 4.03 9.49 8.47 2.33 22.66%
DY 3.97 3.27 3.62 0.00 7.42 0.00 2.19 48.40%
P/NAPS 0.49 0.49 0.45 0.53 0.37 0.31 0.34 27.44%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 18/08/04 18/05/04 27/02/04 03/12/03 04/09/03 -
Price 1.57 1.52 1.35 1.49 1.49 1.25 1.68 -
P/RPS 2.69 2.43 2.81 2.75 2.08 1.15 1.85 28.20%
P/EPS 32.78 25.55 38.35 22.01 13.30 9.65 42.25 -15.50%
EY 3.05 3.91 2.61 4.54 7.52 10.37 2.37 18.22%
DY 3.82 3.29 3.70 0.00 5.87 0.00 2.23 42.93%
P/NAPS 0.50 0.48 0.44 0.47 0.47 0.25 0.34 29.16%

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