[BSTEAD] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
15-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 95.38%
YoY- 59.87%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 7,029,818 5,751,919 4,114,326 1,924,170 1,267,743 1,081,496 983,214 38.75%
PBT 678,902 828,814 386,431 271,193 246,754 207,933 152,166 28.27%
Tax -11,228 -174,278 -35,033 -40,746 -127,594 -95,421 -83,136 -28.34%
NP 667,674 654,536 351,398 230,447 119,160 112,512 69,030 45.91%
-
NP to SH 578,786 477,736 210,184 190,503 119,160 112,512 69,030 42.48%
-
Tax Rate 1.65% 21.03% 9.07% 15.02% 51.71% 45.89% 54.64% -
Total Cost 6,362,144 5,097,383 3,762,928 1,693,723 1,148,583 968,984 914,184 38.13%
-
Net Worth 2,852,765 2,266,586 1,922,159 1,706,259 1,770,604 1,378,315 954,509 19.99%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 191,460 181,326 110,434 93,814 91,092 16,202 23,862 41.44%
Div Payout % 33.08% 37.96% 52.54% 49.25% 76.45% 14.40% 34.57% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,852,765 2,266,586 1,922,159 1,706,259 1,770,604 1,378,315 954,509 19.99%
NOSH 638,202 604,423 596,944 586,343 569,326 432,073 272,717 15.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.50% 11.38% 8.54% 11.98% 9.40% 10.40% 7.02% -
ROE 20.29% 21.08% 10.93% 11.16% 6.73% 8.16% 7.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,101.50 951.64 689.23 328.16 222.67 250.30 360.53 20.43%
EPS 90.69 79.04 35.21 32.49 20.93 26.04 16.87 32.32%
DPS 30.00 30.00 18.50 16.00 16.00 3.75 8.75 22.77%
NAPS 4.47 3.75 3.22 2.91 3.11 3.19 3.50 4.15%
Adjusted Per Share Value based on latest NOSH - 590,463
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 346.81 283.77 202.98 94.93 62.54 53.35 48.51 38.75%
EPS 28.55 23.57 10.37 9.40 5.88 5.55 3.41 42.45%
DPS 9.45 8.95 5.45 4.63 4.49 0.80 1.18 41.40%
NAPS 1.4074 1.1182 0.9483 0.8418 0.8735 0.68 0.4709 19.99%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.05 5.75 1.72 1.58 1.51 1.18 1.47 -
P/RPS 0.28 0.60 0.25 0.48 0.68 0.47 0.41 -6.15%
P/EPS 3.36 7.27 4.88 4.86 7.21 4.53 5.81 -8.71%
EY 29.73 13.75 20.47 20.56 13.86 22.07 17.22 9.51%
DY 9.84 5.22 10.76 10.13 10.60 3.18 5.95 8.73%
P/NAPS 0.68 1.53 0.53 0.54 0.49 0.37 0.42 8.35%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 27/02/07 15/03/06 25/02/05 27/02/04 11/03/03 -
Price 2.74 4.44 1.94 1.75 1.57 1.49 1.34 -
P/RPS 0.25 0.47 0.28 0.53 0.71 0.60 0.37 -6.31%
P/EPS 3.02 5.62 5.51 5.39 7.50 5.72 5.29 -8.91%
EY 33.10 17.80 18.15 18.57 13.33 17.48 18.89 9.78%
DY 10.95 6.76 9.54 9.14 10.19 2.52 6.53 8.98%
P/NAPS 0.61 1.18 0.60 0.60 0.50 0.47 0.38 8.19%

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