[BSTEAD] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.99%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 5,801,949 3,563,108 3,155,041 936,000 930,644 771,358 696,356 42.33%
PBT 658,491 502,497 121,887 152,394 206,816 140,357 93,018 38.52%
Tax -96,318 -114,694 -40,933 -31,038 -115,308 -76,162 -78,083 3.55%
NP 562,173 387,803 80,954 121,356 91,508 64,195 14,935 82.96%
-
NP to SH 468,199 298,566 43,752 97,505 91,508 64,195 14,935 77.47%
-
Tax Rate 14.63% 22.82% 33.58% 20.37% 55.75% 54.26% 83.94% -
Total Cost 5,239,776 3,175,305 3,074,087 814,644 839,136 707,163 681,421 40.44%
-
Net Worth 2,770,145 1,794,827 1,770,346 1,557,979 1,761,711 1,364,039 1,365,917 12.49%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 110,932 71,793 59,607 58,351 56,105 10,230 10,223 48.73%
Div Payout % 23.69% 24.05% 136.24% 59.84% 61.31% 15.94% 68.46% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,770,145 1,794,827 1,770,346 1,557,979 1,761,711 1,364,039 1,365,917 12.49%
NOSH 633,900 598,275 596,076 583,512 561,054 272,807 272,638 15.08%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.69% 10.88% 2.57% 12.97% 9.83% 8.32% 2.14% -
ROE 16.90% 16.63% 2.47% 6.26% 5.19% 4.71% 1.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 915.28 595.56 529.30 160.41 165.87 282.75 255.41 23.68%
EPS 73.86 49.90 7.34 16.71 16.31 15.68 5.61 53.60%
DPS 17.50 12.00 10.00 10.00 10.00 3.75 3.75 29.24%
NAPS 4.37 3.00 2.97 2.67 3.14 5.00 5.01 -2.25%
Adjusted Per Share Value based on latest NOSH - 586,317
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 286.23 175.78 155.65 46.18 45.91 38.05 34.35 42.33%
EPS 23.10 14.73 2.16 4.81 4.51 3.17 0.74 77.35%
DPS 5.47 3.54 2.94 2.88 2.77 0.50 0.50 48.94%
NAPS 1.3666 0.8855 0.8734 0.7686 0.8691 0.6729 0.6739 12.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.05 4.38 1.68 1.67 1.53 1.53 1.79 -
P/RPS 0.44 0.74 0.32 1.04 0.92 0.54 0.70 -7.44%
P/EPS 5.48 8.78 22.89 9.99 9.38 6.50 32.68 -25.72%
EY 18.24 11.39 4.37 10.01 10.66 15.38 3.06 34.61%
DY 4.32 2.74 5.95 5.99 6.54 2.45 2.09 12.85%
P/NAPS 0.93 1.46 0.57 0.63 0.49 0.31 0.36 17.12%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 27/11/02 -
Price 2.76 5.26 1.71 1.65 1.52 1.25 1.60 -
P/RPS 0.30 0.88 0.32 1.03 0.92 0.44 0.63 -11.62%
P/EPS 3.74 10.54 23.30 9.87 9.32 5.31 29.21 -28.98%
EY 26.76 9.49 4.29 10.13 10.73 18.82 3.42 40.85%
DY 6.34 2.28 5.85 6.06 6.58 3.00 2.34 18.05%
P/NAPS 0.63 1.75 0.58 0.62 0.48 0.25 0.32 11.94%

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