[BHIC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.77%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 385,766 353,632 543,851 507,025 472,126 463,076 496,259 -15.49%
PBT 76,112 78,080 94,876 97,170 89,694 88,408 134,681 -31.71%
Tax -12,770 -16,688 -18,221 -19,137 -22,452 -27,228 -17,703 -19.61%
NP 63,342 61,392 76,655 78,033 67,242 61,180 116,978 -33.64%
-
NP to SH 62,944 62,672 76,280 76,905 65,858 61,248 115,120 -33.20%
-
Tax Rate 16.78% 21.37% 19.21% 19.69% 25.03% 30.80% 13.14% -
Total Cost 322,424 292,240 467,196 428,992 404,884 401,896 379,281 -10.28%
-
Net Worth 392,468 389,837 375,188 365,308 340,473 335,571 313,052 16.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 13,665 -
Div Payout % - - - - - - 11.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 392,468 389,837 375,188 365,308 340,473 335,571 313,052 16.31%
NOSH 248,397 248,304 248,469 248,509 248,520 248,571 248,454 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.42% 17.36% 14.09% 15.39% 14.24% 13.21% 23.57% -
ROE 16.04% 16.08% 20.33% 21.05% 19.34% 18.25% 36.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.30 142.42 218.88 204.03 189.97 186.29 199.74 -15.48%
EPS 25.34 25.24 30.70 30.95 26.50 24.64 46.33 -33.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 1.58 1.57 1.51 1.47 1.37 1.35 1.26 16.33%
Adjusted Per Share Value based on latest NOSH - 248,493
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.44 62.74 96.49 89.96 83.76 82.16 88.05 -15.50%
EPS 11.17 11.12 13.53 13.64 11.68 10.87 20.42 -33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
NAPS 0.6963 0.6917 0.6657 0.6481 0.6041 0.5954 0.5554 16.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.81 4.01 5.10 5.05 4.20 2.62 2.85 -
P/RPS 2.45 2.82 2.33 2.48 2.21 1.41 1.43 43.32%
P/EPS 15.04 15.89 16.61 16.32 15.85 10.63 6.15 81.81%
EY 6.65 6.29 6.02 6.13 6.31 9.40 16.26 -44.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
P/NAPS 2.41 2.55 3.38 3.44 3.07 1.94 2.26 4.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 -
Price 4.60 3.96 4.61 4.75 4.86 3.30 2.69 -
P/RPS 2.96 2.78 2.11 2.33 2.56 1.77 1.35 69.01%
P/EPS 18.15 15.69 15.02 15.35 18.34 13.39 5.81 114.14%
EY 5.51 6.37 6.66 6.52 5.45 7.47 17.22 -53.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 2.91 2.52 3.05 3.23 3.55 2.44 2.13 23.19%

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