[BSTEAD] YoY Cumulative Quarter 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- -66.81%
YoY- 107.36%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 966,733 908,760 312,893 299,306 225,975 226,549 211,458 28.81%
PBT 98,219 21,316 62,815 77,878 45,555 39,888 -9,907 -
Tax -21,603 -10,098 -16,258 -40,539 -27,548 -26,027 9,907 -
NP 76,616 11,218 46,557 37,339 18,007 13,861 0 -
-
NP to SH 63,383 3,736 38,298 37,339 18,007 13,861 -29,397 -
-
Tax Rate 21.99% 47.37% 25.88% 52.05% 60.47% 65.25% - -
Total Cost 890,117 897,542 266,336 261,967 207,968 212,688 211,458 27.05%
-
Net Worth 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 5.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,981,092 1,749,396 1,781,437 1,753,885 1,364,028 1,372,457 1,469,849 5.09%
NOSH 598,517 593,015 580,272 551,536 272,805 272,854 272,194 14.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.93% 1.23% 14.88% 12.48% 7.97% 6.12% 0.00% -
ROE 3.20% 0.21% 2.15% 2.13% 1.32% 1.01% -2.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 161.52 153.24 53.92 54.27 82.83 83.03 77.69 12.96%
EPS 10.59 0.63 6.60 6.77 4.40 5.08 -10.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 2.95 3.07 3.18 5.00 5.03 5.40 -7.83%
Adjusted Per Share Value based on latest NOSH - 551,536
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 47.69 44.83 15.44 14.77 11.15 11.18 10.43 28.81%
EPS 3.13 0.18 1.89 1.84 0.89 0.68 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.863 0.8789 0.8653 0.6729 0.6771 0.7251 5.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.03 1.77 1.62 1.68 1.40 1.62 1.83 -
P/RPS 1.26 1.16 3.00 3.10 1.69 1.95 2.36 -9.92%
P/EPS 19.17 280.95 24.55 24.82 21.21 31.89 -16.94 -
EY 5.22 0.36 4.07 4.03 4.71 3.14 -5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.53 0.53 0.28 0.32 0.34 10.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 25/05/06 16/05/05 18/05/04 26/05/03 24/06/02 06/08/01 -
Price 2.11 1.72 1.60 1.49 1.52 1.92 1.98 -
P/RPS 1.31 1.12 2.97 2.75 1.84 2.31 2.55 -10.50%
P/EPS 19.92 273.02 24.24 22.01 23.03 37.80 -18.33 -
EY 5.02 0.37 4.13 4.54 4.34 2.65 -5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.52 0.47 0.30 0.38 0.37 9.55%

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