[BSTEAD] YoY 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- 207.39%
YoY- 236.32%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,227,869 2,188,811 959,285 988,170 337,099 310,138 286,858 27.39%
PBT 20,411 326,317 264,544 118,799 39,938 67,651 62,769 -17.06%
Tax 85,090 -59,584 5,900 -9,708 -12,286 -19,260 -20,859 -
NP 105,501 266,733 270,444 109,091 27,652 48,391 41,910 16.61%
-
NP to SH 110,587 179,170 166,432 92,998 27,652 48,391 41,910 17.53%
-
Tax Rate -416.88% 18.26% -2.23% 8.17% 30.76% 28.47% 33.23% -
Total Cost 1,122,368 1,922,078 688,841 879,079 309,447 261,747 244,948 28.84%
-
Net Worth 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 1,378,336 1,363,753 13.44%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 81,361 111,362 50,850 35,427 34,637 37,807 13,637 34.63%
Div Payout % 73.57% 62.15% 30.55% 38.10% 125.26% 78.13% 32.54% -
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 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 1,378,336 1,363,753 13.44%
NOSH 650,894 618,680 598,245 590,463 577,286 432,080 272,750 15.58%
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 8.59% 12.19% 28.19% 11.04% 8.20% 15.60% 14.61% -
ROE 3.80% 7.72% 8.64% 3.88% 1.54% 3.51% 3.07% -
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 188.64 353.79 160.35 167.35 58.39 71.78 105.17 10.21%
EPS 16.99 28.96 27.82 15.75 4.79 11.20 10.24 8.79%
DPS 12.50 18.00 8.50 6.00 6.00 8.75 5.00 16.48%
NAPS 4.47 3.75 3.22 4.06 3.11 3.19 5.00 -1.84%
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 60.58 107.98 47.33 48.75 16.63 15.30 14.15 27.39%
EPS 5.46 8.84 8.21 4.59 1.36 2.39 2.07 17.52%
DPS 4.01 5.49 2.51 1.75 1.71 1.87 0.67 34.70%
NAPS 1.4354 1.1446 0.9503 1.1827 0.8857 0.68 0.6728 13.44%
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 1.62 1.63 1.07 0.94 2.59 1.64 1.40 2.46%
P/EPS 17.95 19.85 6.18 10.03 31.52 10.54 9.57 11.04%
EY 5.57 5.04 16.17 9.97 3.17 9.49 10.45 -9.94%
DY 4.10 3.13 4.94 3.80 3.97 7.42 3.40 3.16%
P/NAPS 0.68 1.53 0.53 0.39 0.49 0.37 0.29 15.24%
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 1.45 1.25 1.21 1.05 2.69 2.08 1.27 2.23%
P/EPS 16.13 15.33 6.97 11.11 32.78 13.30 8.72 10.78%
EY 6.20 6.52 14.34 9.00 3.05 7.52 11.47 -9.73%
DY 4.56 4.05 4.38 3.43 3.82 5.87 3.73 3.40%
P/NAPS 0.61 1.18 0.60 0.43 0.50 0.47 0.27 14.53%

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