[BSTEAD] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.45%
YoY- 62.99%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,114,326 1,924,170 1,267,743 1,081,496 983,214 1,024,251 890,345 29.04%
PBT 386,431 271,193 246,754 207,933 152,166 -14,577 85,527 28.56%
Tax -35,033 -40,746 -127,594 -95,421 -83,136 14,577 -80,529 -12.94%
NP 351,398 230,447 119,160 112,512 69,030 0 4,998 103.09%
-
NP to SH 210,184 190,503 119,160 112,512 69,030 -111,575 4,998 86.42%
-
Tax Rate 9.07% 15.02% 51.71% 45.89% 54.64% - 94.16% -
Total Cost 3,762,928 1,693,723 1,148,583 968,984 914,184 1,024,251 885,347 27.25%
-
Net Worth 1,922,159 1,706,259 1,770,604 1,378,315 954,509 1,355,813 1,479,874 4.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 110,434 93,814 91,092 16,202 23,862 10,229 20,253 32.65%
Div Payout % 52.54% 49.25% 76.45% 14.40% 34.57% 0.00% 405.24% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,922,159 1,706,259 1,770,604 1,378,315 954,509 1,355,813 1,479,874 4.45%
NOSH 596,944 586,343 569,326 432,073 272,717 272,799 270,050 14.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.54% 11.98% 9.40% 10.40% 7.02% 0.00% 0.56% -
ROE 10.93% 11.16% 6.73% 8.16% 7.23% -8.23% 0.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 689.23 328.16 222.67 250.30 360.53 375.46 329.70 13.07%
EPS 35.21 32.49 20.93 26.04 16.87 -40.90 1.80 64.10%
DPS 18.50 16.00 16.00 3.75 8.75 3.75 7.50 16.23%
NAPS 3.22 2.91 3.11 3.19 3.50 4.97 5.48 -8.47%
Adjusted Per Share Value based on latest NOSH - 432,080
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 202.98 94.93 62.54 53.35 48.51 50.53 43.92 29.04%
EPS 10.37 9.40 5.88 5.55 3.41 -5.50 0.25 86.00%
DPS 5.45 4.63 4.49 0.80 1.18 0.50 1.00 32.64%
NAPS 0.9483 0.8418 0.8735 0.68 0.4709 0.6689 0.7301 4.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.72 1.58 1.51 1.18 1.47 1.84 2.17 -
P/RPS 0.25 0.48 0.68 0.47 0.41 0.49 0.66 -14.93%
P/EPS 4.88 4.86 7.21 4.53 5.81 -4.50 117.25 -41.11%
EY 20.47 20.56 13.86 22.07 17.22 -22.23 0.85 69.89%
DY 10.76 10.13 10.60 3.18 5.95 2.04 3.46 20.80%
P/NAPS 0.53 0.54 0.49 0.37 0.42 0.37 0.40 4.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 15/03/06 25/02/05 27/02/04 11/03/03 19/04/02 28/02/01 -
Price 1.94 1.75 1.57 1.49 1.34 1.96 2.11 -
P/RPS 0.28 0.53 0.71 0.60 0.37 0.52 0.64 -12.86%
P/EPS 5.51 5.39 7.50 5.72 5.29 -4.79 114.01 -39.63%
EY 18.15 18.57 13.33 17.48 18.89 -20.87 0.88 65.56%
DY 9.54 9.14 10.19 2.52 6.53 1.91 3.55 17.90%
P/NAPS 0.60 0.60 0.50 0.47 0.38 0.39 0.39 7.44%

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