[BHIC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.74%
YoY- -750.54%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 252,480 257,620 646,518 576,544 494,028 225,900 544,133 -40.09%
PBT 32,740 20,896 -107,162 -61,917 -57,042 -54,688 1,700 619.78%
Tax -2,170 -880 -5,112 -8,518 -4,100 -1,828 16,758 -
NP 30,570 20,016 -112,274 -70,436 -61,142 -56,516 18,458 40.02%
-
NP to SH 30,570 20,432 -131,612 -78,368 -63,332 -58,036 12,782 78.93%
-
Tax Rate 6.63% 4.21% - - - - -985.76% -
Total Cost 221,910 237,604 758,792 646,980 555,170 282,416 525,675 -43.75%
-
Net Worth 293,180 285,726 280,765 352,755 379,991 397,506 427,347 -22.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 14,907 - - - 16,149 -
Div Payout % - - 0.00% - - - 126.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 293,180 285,726 280,765 352,755 379,991 397,506 427,347 -22.23%
NOSH 248,458 248,458 248,458 248,458 248,458 248,441 248,458 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.11% 7.77% -17.37% -12.22% -12.38% -25.02% 3.39% -
ROE 10.43% 7.15% -46.88% -22.22% -16.67% -14.60% 2.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 101.62 103.69 260.20 232.09 198.92 90.93 219.00 -40.09%
EPS 12.30 8.24 -52.97 -31.55 -25.50 -23.36 5.14 79.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.50 -
NAPS 1.18 1.15 1.13 1.42 1.53 1.60 1.72 -22.23%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.80 45.71 114.71 102.29 87.65 40.08 96.54 -40.08%
EPS 5.42 3.63 -23.35 -13.90 -11.24 -10.30 2.27 78.73%
DPS 0.00 0.00 2.64 0.00 0.00 0.00 2.87 -
NAPS 0.5202 0.5069 0.4981 0.6259 0.6742 0.7053 0.7582 -22.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.50 2.05 2.43 2.00 2.93 3.48 3.43 -
P/RPS 2.46 1.98 2.34 2.44 3.19 3.83 1.57 34.94%
P/EPS 20.32 24.93 -4.34 -6.34 -11.49 -14.90 66.67 -54.74%
EY 4.92 4.01 -23.04 -15.77 -8.70 -6.71 1.50 120.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 2.12 1.78 2.15 1.41 1.92 2.18 1.99 4.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 14/05/13 21/02/13 20/11/12 07/08/12 15/05/12 23/02/12 -
Price 2.47 2.62 1.96 2.52 2.67 2.84 3.68 -
P/RPS 2.43 2.53 1.89 3.08 2.91 3.12 1.68 27.92%
P/EPS 20.07 31.86 -3.50 -7.99 -10.47 -12.16 71.53 -57.17%
EY 4.98 3.14 -28.57 -12.52 -9.55 -8.23 1.40 133.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 2.09 2.28 1.73 1.77 1.75 1.78 2.14 -1.56%

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