[BHIC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 24.62%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 277,100 253,584 332,823 283,748 261,350 256,816 319,051 -8.99%
PBT 36,944 34,268 20,218 31,917 24,958 3,244 7,395 193.10%
Tax -1,784 -596 -2,368 -2,138 -1,062 -128 -4,234 -43.88%
NP 35,160 33,672 17,850 29,778 23,896 3,116 3,161 400.49%
-
NP to SH 35,162 33,672 17,850 29,778 23,896 3,116 3,161 400.51%
-
Tax Rate 4.83% 1.74% 11.71% 6.70% 4.26% 3.95% 57.25% -
Total Cost 241,940 219,912 314,973 253,969 237,454 253,700 315,890 -16.33%
-
Net Worth 317,848 307,915 300,814 305,603 295,665 283,242 283,242 8.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 317,848 307,915 300,814 305,603 295,665 283,242 283,242 8.01%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.69% 13.28% 5.36% 10.49% 9.14% 1.21% 0.99% -
ROE 11.06% 10.94% 5.93% 9.74% 8.08% 1.10% 1.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 111.59 102.12 133.88 114.20 105.19 103.36 128.41 -8.95%
EPS 14.16 13.56 7.18 11.99 9.62 1.24 1.27 401.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.21 1.23 1.19 1.14 1.14 8.05%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.11 44.94 58.98 50.29 46.32 45.51 56.54 -8.98%
EPS 6.23 5.97 3.16 5.28 4.23 0.55 0.56 400.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5633 0.5457 0.5331 0.5416 0.524 0.502 0.502 8.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.85 2.19 2.29 2.38 2.50 2.52 2.74 -
P/RPS 1.71 2.23 1.90 2.08 2.38 2.44 2.13 -13.65%
P/EPS 13.06 -16.15 31.89 19.86 25.99 200.94 215.37 -84.64%
EY 7.65 -6.19 3.14 5.04 3.85 0.50 0.46 554.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.77 1.89 1.93 2.10 2.21 2.40 -28.59%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 13/05/15 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 -
Price 1.84 2.09 2.22 2.34 2.51 2.51 2.56 -
P/RPS 1.70 2.12 1.84 2.05 2.39 2.43 1.99 -9.99%
P/EPS 12.99 -15.41 30.92 19.52 26.10 200.14 201.22 -83.98%
EY 7.70 -6.49 3.23 5.12 3.83 0.50 0.50 522.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.69 1.83 1.90 2.11 2.20 2.25 -25.79%

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