[BSTEAD] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 38.5%
YoY- 2.57%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 988,170 349,232 273,875 312,893 337,099 360,103 271,235 136.21%
PBT 118,799 52,603 36,976 62,815 39,938 75,114 53,824 69.27%
Tax -9,708 -12,042 -2,738 -16,258 -12,286 -40,821 -33,948 -56.49%
NP 109,091 40,561 34,238 46,557 27,652 34,293 19,876 210.18%
-
NP to SH 92,998 30,254 28,953 38,298 27,652 34,293 19,876 178.96%
-
Tax Rate 8.17% 22.89% 7.40% 25.88% 30.76% 54.35% 63.07% -
Total Cost 879,079 308,671 239,637 266,336 309,447 325,810 251,359 129.87%
-
Net Worth 2,397,281 1,565,468 1,805,921 1,781,437 1,795,359 1,809,748 1,739,149 23.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 35,427 29,315 29,127 - 34,637 28,817 28,232 16.29%
Div Payout % 38.10% 96.90% 100.60% - 125.26% 84.03% 142.05% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,397,281 1,565,468 1,805,921 1,781,437 1,795,359 1,809,748 1,739,149 23.78%
NOSH 590,463 586,317 582,555 580,272 577,286 576,352 564,659 3.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.04% 11.61% 12.50% 14.88% 8.20% 9.52% 7.33% -
ROE 3.88% 1.93% 1.60% 2.15% 1.54% 1.89% 1.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 167.35 59.56 47.01 53.92 58.39 62.48 48.04 129.27%
EPS 15.75 5.16 4.97 6.60 4.79 5.95 3.52 170.79%
DPS 6.00 5.00 5.00 0.00 6.00 5.00 5.00 12.88%
NAPS 4.06 2.67 3.10 3.07 3.11 3.14 3.08 20.16%
Adjusted Per Share Value based on latest NOSH - 580,272
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.75 17.23 13.51 15.44 16.63 17.77 13.38 136.22%
EPS 4.59 1.49 1.43 1.89 1.36 1.69 0.98 179.14%
DPS 1.75 1.45 1.44 0.00 1.71 1.42 1.39 16.54%
NAPS 1.1827 0.7723 0.8909 0.8789 0.8857 0.8928 0.858 23.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.58 1.67 1.61 1.62 1.51 1.53 1.38 -
P/RPS 0.94 2.80 3.42 3.00 2.59 2.45 2.87 -52.38%
P/EPS 10.03 32.36 32.39 24.55 31.52 25.71 39.20 -59.59%
EY 9.97 3.09 3.09 4.07 3.17 3.89 2.55 147.56%
DY 3.80 2.99 3.11 0.00 3.97 3.27 3.62 3.27%
P/NAPS 0.39 0.63 0.52 0.53 0.49 0.49 0.45 -9.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/03/06 29/11/05 22/08/05 16/05/05 25/02/05 29/11/04 18/08/04 -
Price 1.75 1.65 1.69 1.60 1.57 1.52 1.35 -
P/RPS 1.05 2.77 3.59 2.97 2.69 2.43 2.81 -48.02%
P/EPS 11.11 31.98 34.00 24.24 32.78 25.55 38.35 -56.11%
EY 9.00 3.13 2.94 4.13 3.05 3.91 2.61 127.73%
DY 3.43 3.03 2.96 0.00 3.82 3.29 3.70 -4.91%
P/NAPS 0.43 0.62 0.55 0.52 0.50 0.48 0.44 -1.51%

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