[BHIC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -47.48%
YoY- -84.52%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 494,028 225,900 544,133 516,621 474,902 466,764 649,797 -16.71%
PBT -57,042 -54,688 1,700 21,452 42,706 74,464 95,054 -
Tax -4,100 -1,828 16,758 6,513 -3,158 -20,148 -15,399 -58.64%
NP -61,142 -56,516 18,458 27,965 39,548 54,316 79,655 -
-
NP to SH -63,332 -58,036 12,782 12,046 22,938 40,288 69,806 -
-
Tax Rate - - -985.76% -30.36% 7.39% 27.06% 16.20% -
Total Cost 555,170 282,416 525,675 488,656 435,354 412,448 570,142 -1.76%
-
Net Worth 379,991 397,506 427,347 421,964 424,501 425,262 429,766 -7.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 16,149 - - - 14,905 -
Div Payout % - - 126.35% - - - 21.35% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 379,991 397,506 427,347 421,964 424,501 425,262 429,766 -7.88%
NOSH 248,458 248,441 248,458 248,214 248,246 248,691 248,419 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.38% -25.02% 3.39% 5.41% 8.33% 11.64% 12.26% -
ROE -16.67% -14.60% 2.99% 2.85% 5.40% 9.47% 16.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 198.92 90.93 219.00 208.14 191.30 187.69 261.57 -16.69%
EPS -25.50 -23.36 5.14 4.85 9.24 16.20 28.10 -
DPS 0.00 0.00 6.50 0.00 0.00 0.00 6.00 -
NAPS 1.53 1.60 1.72 1.70 1.71 1.71 1.73 -7.87%
Adjusted Per Share Value based on latest NOSH - 248,367
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 87.65 40.08 96.54 91.66 84.26 82.81 115.29 -16.71%
EPS -11.24 -10.30 2.27 2.14 4.07 7.15 12.39 -
DPS 0.00 0.00 2.87 0.00 0.00 0.00 2.64 -
NAPS 0.6742 0.7053 0.7582 0.7487 0.7532 0.7545 0.7625 -7.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.93 3.48 3.43 2.45 3.96 4.15 4.24 -
P/RPS 3.19 3.83 1.57 1.18 2.07 2.21 1.62 57.16%
P/EPS -11.49 -14.90 66.67 50.48 42.86 25.62 15.09 -
EY -8.70 -6.71 1.50 1.98 2.33 3.90 6.63 -
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.42 -
P/NAPS 1.92 2.18 1.99 1.44 2.32 2.43 2.45 -15.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 07/08/12 15/05/12 23/02/12 15/11/11 12/08/11 26/05/11 21/02/11 -
Price 2.67 2.84 3.68 2.84 3.26 4.23 4.00 -
P/RPS 2.91 3.12 1.68 1.36 1.70 2.25 1.53 53.56%
P/EPS -10.47 -12.16 71.53 58.52 35.28 26.11 14.23 -
EY -9.55 -8.23 1.40 1.71 2.83 3.83 7.03 -
DY 0.00 0.00 1.77 0.00 0.00 0.00 1.50 -
P/NAPS 1.75 1.78 2.14 1.67 1.91 2.47 2.31 -16.91%

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