[BSTEAD] QoQ TTM 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- 17.17%
YoY- 115.44%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,267,743 1,240,782 1,178,433 1,154,827 1,081,496 1,058,216 1,007,205 16.49%
PBT 246,754 274,467 258,625 240,331 208,008 203,126 163,198 31.56%
Tax -127,594 -134,568 -117,654 -108,413 -95,422 -97,021 -103,208 15.11%
NP 119,160 139,899 140,971 131,918 112,586 106,105 59,990 57.68%
-
NP to SH 119,160 139,899 140,971 131,918 112,586 106,105 59,990 57.68%
-
Tax Rate 51.71% 49.03% 45.49% 45.11% 45.87% 47.76% 63.24% -
Total Cost 1,148,583 1,100,883 1,037,462 1,022,909 968,910 952,111 947,215 13.64%
-
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 91,687 94,857 66,039 48,014 48,014 23,845 23,845 144.43%
Div Payout % 76.95% 67.80% 46.85% 36.40% 42.65% 22.47% 39.75% -
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 9.40% 11.28% 11.96% 11.42% 10.41% 10.03% 5.96% -
ROE 6.64% 7.73% 8.11% 7.52% 8.17% 7.78% 4.41% -
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 219.60 215.28 208.70 209.38 250.30 387.77 370.01 -29.26%
EPS 20.64 24.27 24.97 23.92 26.06 38.88 22.04 -4.26%
DPS 15.88 16.46 11.70 8.71 11.11 8.75 8.75 48.51%
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 62.54 61.21 58.14 56.97 53.35 52.21 49.69 16.49%
EPS 5.88 6.90 6.95 6.51 5.55 5.23 2.96 57.69%
DPS 4.52 4.68 3.26 2.37 2.37 1.18 1.18 143.82%
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 0.69 0.71 0.66 0.80 0.47 0.39 0.46 30.87%
P/EPS 7.32 6.30 5.53 7.02 4.53 3.94 7.76 -3.79%
EY 13.67 15.86 18.09 14.24 22.08 25.41 12.89 3.97%
DY 10.52 10.76 8.48 5.18 9.42 5.72 5.12 61.26%
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 0.71 0.71 0.65 0.71 0.60 0.32 0.45 35.34%
P/EPS 7.61 6.26 5.41 6.23 5.72 3.21 7.62 -0.08%
EY 13.15 15.97 18.49 16.05 17.49 31.10 13.12 0.15%
DY 10.12 10.83 8.66 5.84 7.46 7.00 5.21 55.36%
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