[BHIC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
09-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 126.09%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 241,222 307,364 307,518 262,726 265,474 251,968 265,641 -6.23%
PBT 53,414 12,652 82,208 36,205 26,976 -64,200 -3,949 -
Tax -108 -1,800 -5,512 -8,070 -14,532 -11,968 -26,790 -97.47%
NP 53,306 10,852 76,696 28,134 12,444 -76,168 -30,739 -
-
NP to SH 53,306 10,852 76,696 28,134 12,444 -76,168 -30,739 -
-
Tax Rate 0.20% 14.23% 6.70% 22.29% 53.87% - - -
Total Cost 187,916 296,512 230,822 234,592 253,030 328,136 296,380 -26.21%
-
Net Worth 365,233 342,872 345,356 290,695 275,788 251,075 270,819 22.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 14,907 29,814 - - - - - -
Div Payout % 27.97% 274.74% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 365,233 342,872 345,356 290,695 275,788 251,075 270,819 22.08%
NOSH 248,458 248,458 248,458 248,458 248,458 248,590 248,458 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 22.10% 3.53% 24.94% 10.71% 4.69% -30.23% -11.57% -
ROE 14.60% 3.17% 22.21% 9.68% 4.51% -30.34% -11.35% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 97.09 123.71 123.77 105.74 106.85 101.36 106.92 -6.23%
EPS 21.46 4.36 30.87 11.31 5.00 -30.64 -12.37 -
DPS 6.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.38 1.39 1.17 1.11 1.01 1.09 22.08%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.75 54.47 54.50 46.56 47.05 44.65 47.08 -6.23%
EPS 9.45 1.92 13.59 4.99 2.21 -13.50 -5.45 -
DPS 2.64 5.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6473 0.6076 0.612 0.5152 0.4887 0.4449 0.4799 22.10%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.22 2.50 1.85 1.60 1.56 1.69 2.00 -
P/RPS 2.29 2.02 1.49 1.51 1.46 1.67 1.87 14.47%
P/EPS 10.35 57.24 5.99 14.13 31.15 -5.52 -16.17 -
EY 9.66 1.75 16.69 7.08 3.21 -18.13 -6.19 -
DY 2.70 4.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.81 1.33 1.37 1.41 1.67 1.83 -12.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/08/17 26/05/17 24/02/17 09/11/16 09/08/16 13/05/16 29/02/16 -
Price 2.15 2.23 2.25 2.00 1.50 1.56 1.70 -
P/RPS 2.21 1.80 1.82 1.89 1.40 1.54 1.59 24.57%
P/EPS 10.02 51.06 7.29 17.66 29.95 -5.09 -13.74 -
EY 9.98 1.96 13.72 5.66 3.34 -19.64 -7.28 -
DY 2.79 5.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.62 1.62 1.71 1.35 1.54 1.56 -4.32%

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