[BSTEAD] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 53.7%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,392,000 7,029,818 5,751,919 4,114,326 1,924,170 1,267,743 1,081,496 30.67%
PBT 501,600 678,902 828,814 386,431 271,193 246,754 208,008 15.78%
Tax -83,200 -11,228 -174,278 -35,033 -40,746 -127,594 -95,422 -2.25%
NP 418,400 667,674 654,536 351,398 230,447 119,160 112,586 24.43%
-
NP to SH 341,600 578,786 477,736 210,184 190,503 119,160 112,586 20.29%
-
Tax Rate 16.59% 1.65% 21.03% 9.07% 15.02% 51.71% 45.87% -
Total Cost 4,973,600 6,362,144 5,097,383 3,762,928 1,693,723 1,148,583 968,910 31.30%
-
Net Worth 3,829,207 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 1,378,336 18.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 208,354 192,537 183,146 110,504 93,871 91,687 48,014 27.68%
Div Payout % 60.99% 33.27% 38.34% 52.58% 49.28% 76.95% 42.65% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,829,207 2,909,498 2,320,053 1,926,351 2,397,281 1,795,359 1,378,336 18.54%
NOSH 911,716 650,894 618,680 598,245 590,463 577,286 432,080 13.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.76% 9.50% 11.38% 8.54% 11.98% 9.40% 10.41% -
ROE 8.92% 19.89% 20.59% 10.91% 7.95% 6.64% 8.17% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 591.41 1,080.02 929.71 687.73 325.87 219.60 250.30 15.39%
EPS 37.47 88.92 77.22 35.13 32.26 20.64 26.06 6.23%
DPS 22.85 29.58 29.60 18.50 16.00 15.88 11.11 12.75%
NAPS 4.20 4.47 3.75 3.22 4.06 3.11 3.19 4.68%
Adjusted Per Share Value based on latest NOSH - 598,245
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 266.01 346.81 283.77 202.98 94.93 62.54 53.35 30.67%
EPS 16.85 28.55 23.57 10.37 9.40 5.88 5.55 20.31%
DPS 10.28 9.50 9.04 5.45 4.63 4.52 2.37 27.67%
NAPS 1.8891 1.4354 1.1446 0.9503 1.1827 0.8857 0.68 18.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.08 3.05 5.75 1.72 1.58 1.51 1.18 -
P/RPS 0.52 0.28 0.62 0.25 0.48 0.69 0.47 1.69%
P/EPS 8.22 3.43 7.45 4.90 4.90 7.32 4.53 10.43%
EY 12.16 29.15 13.43 20.43 20.42 13.67 22.08 -9.45%
DY 7.42 9.70 5.15 10.76 10.13 10.52 9.42 -3.89%
P/NAPS 0.73 0.68 1.53 0.53 0.39 0.49 0.37 11.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 27/02/07 15/03/06 25/02/05 27/02/04 -
Price 3.03 2.74 4.44 1.94 1.75 1.57 1.49 -
P/RPS 0.51 0.25 0.48 0.28 0.54 0.71 0.60 -2.66%
P/EPS 8.09 3.08 5.75 5.52 5.42 7.61 5.72 5.94%
EY 12.37 32.45 17.39 18.11 18.44 13.15 17.49 -5.60%
DY 7.54 10.80 6.67 9.54 9.14 10.12 7.46 0.17%
P/NAPS 0.72 0.61 1.18 0.60 0.43 0.50 0.47 7.36%

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