[BHIC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.43%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 678,020 780,964 1,049,363 951,900 1,122,218 1,013,628 1,040,570 -24.86%
PBT 38,338 72,628 90,710 85,752 109,650 98,528 87,689 -42.42%
Tax 6,002 -17,928 1,089 -3,684 -32,540 -39,572 1,257 183.82%
NP 44,340 54,700 91,799 82,068 77,110 58,956 88,946 -37.15%
-
NP to SH 44,340 54,700 91,799 82,068 77,110 58,956 88,946 -37.15%
-
Tax Rate -15.66% 24.68% -1.20% 4.30% 29.68% 40.16% -1.43% -
Total Cost 633,680 726,264 957,564 869,832 1,045,108 954,672 951,624 -23.76%
-
Net Worth -133,391 -139,040 -245,145 177,056 157,844 76,899 -197,116 -22.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 6,333 -
Div Payout % - - - - - - 7.12% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -133,391 -139,040 -245,145 177,056 157,844 76,899 -197,116 -22.93%
NOSH 168,849 163,576 158,158 158,269 158,271 79,114 79,163 65.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.54% 7.00% 8.75% 8.62% 6.87% 5.82% 8.55% -
ROE 0.00% 0.00% 0.00% 46.35% 48.85% 76.67% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 401.55 477.43 663.49 601.44 709.05 1,281.22 1,314.46 -54.67%
EPS 26.26 33.44 58.01 51.85 48.72 74.52 56.20 -39.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS -0.79 -0.85 -1.55 1.1187 0.9973 0.972 -2.49 -53.51%
Adjusted Per Share Value based on latest NOSH - 158,265
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 120.29 138.56 186.18 168.89 199.10 179.84 184.62 -24.86%
EPS 7.87 9.70 16.29 14.56 13.68 10.46 15.78 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
NAPS -0.2367 -0.2467 -0.4349 0.3141 0.28 0.1364 -0.3497 -22.92%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 24.30 28.25 31.50 24.50 24.50 27.50 12.50 -
P/RPS 6.05 5.92 4.75 4.07 3.46 2.15 0.95 243.96%
P/EPS 92.54 84.48 54.27 47.25 50.29 36.90 11.13 310.94%
EY 1.08 1.18 1.84 2.12 1.99 2.71 8.99 -75.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.00 0.00 0.00 21.90 24.57 28.29 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 -
Price 9.65 25.00 30.00 33.00 24.70 26.50 13.75 -
P/RPS 2.40 5.24 4.52 5.49 3.48 2.07 1.05 73.60%
P/EPS 36.75 74.76 51.69 63.64 50.70 35.56 12.24 108.26%
EY 2.72 1.34 1.93 1.57 1.97 2.81 8.17 -51.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 0.00 0.00 0.00 29.50 24.77 27.26 0.00 -

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