[BHIC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.65%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 474,902 466,764 649,797 560,789 385,766 353,632 543,851 -8.66%
PBT 42,706 74,464 95,054 100,102 76,112 78,080 94,876 -41.35%
Tax -3,158 -20,148 -15,399 -17,433 -12,770 -16,688 -18,221 -69.01%
NP 39,548 54,316 79,655 82,669 63,342 61,392 76,655 -35.75%
-
NP to SH 22,938 40,288 69,806 77,829 62,944 62,672 76,280 -55.21%
-
Tax Rate 7.39% 27.06% 16.20% 17.42% 16.78% 21.37% 19.21% -
Total Cost 435,354 412,448 570,142 478,120 322,424 292,240 467,196 -4.60%
-
Net Worth 424,501 425,262 429,766 419,960 392,468 389,837 375,188 8.60%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 14,905 - - - - -
Div Payout % - - 21.35% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 424,501 425,262 429,766 419,960 392,468 389,837 375,188 8.60%
NOSH 248,246 248,691 248,419 248,497 248,397 248,304 248,469 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.33% 11.64% 12.26% 14.74% 16.42% 17.36% 14.09% -
ROE 5.40% 9.47% 16.24% 18.53% 16.04% 16.08% 20.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 191.30 187.69 261.57 225.67 155.30 142.42 218.88 -8.60%
EPS 9.24 16.20 28.10 31.32 25.34 25.24 30.70 -55.18%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.71 1.73 1.69 1.58 1.57 1.51 8.67%
Adjusted Per Share Value based on latest NOSH - 248,384
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.16 82.72 115.16 99.38 68.36 62.67 96.38 -8.66%
EPS 4.07 7.14 12.37 13.79 11.15 11.11 13.52 -55.18%
DPS 0.00 0.00 2.64 0.00 0.00 0.00 0.00 -
NAPS 0.7523 0.7536 0.7616 0.7442 0.6955 0.6909 0.6649 8.60%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.96 4.15 4.24 4.49 3.81 4.01 5.10 -
P/RPS 2.07 2.21 1.62 1.99 2.45 2.82 2.33 -7.60%
P/EPS 42.86 25.62 15.09 14.34 15.04 15.89 16.61 88.45%
EY 2.33 3.90 6.63 6.98 6.65 6.29 6.02 -46.98%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.43 2.45 2.66 2.41 2.55 3.38 -22.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 26/05/11 21/02/11 22/11/10 17/08/10 18/05/10 22/02/10 -
Price 3.26 4.23 4.00 4.21 4.60 3.96 4.61 -
P/RPS 1.70 2.25 1.53 1.87 2.96 2.78 2.11 -13.44%
P/EPS 35.28 26.11 14.23 13.44 18.15 15.69 15.02 76.97%
EY 2.83 3.83 7.03 7.44 5.51 6.37 6.66 -43.56%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.47 2.31 2.49 2.91 2.52 3.05 -26.86%

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