[BHIC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.95%
YoY- 63.03%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 177,754 158,868 277,647 246,497 241,222 307,364 307,518 -30.67%
PBT 25,996 21,616 11,770 46,142 53,414 12,652 82,208 -53.68%
Tax -2,560 -3,612 -1,194 -273 -108 -1,800 -5,512 -40.11%
NP 23,436 18,004 10,576 45,869 53,306 10,852 76,696 -54.73%
-
NP to SH 23,436 18,004 10,576 45,869 53,306 10,852 76,696 -54.73%
-
Tax Rate 9.85% 16.71% 10.14% 0.59% 0.20% 14.23% 6.70% -
Total Cost 154,318 140,864 267,071 200,628 187,916 296,512 230,822 -23.59%
-
Net Worth 355,294 350,325 345,356 372,687 365,233 342,872 345,356 1.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,453 - 12,422 16,563 14,907 29,814 - -
Div Payout % 31.80% - 117.46% 36.11% 27.97% 274.74% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 355,294 350,325 345,356 372,687 365,233 342,872 345,356 1.91%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.18% 11.33% 3.81% 18.61% 22.10% 3.53% 24.94% -
ROE 6.60% 5.14% 3.06% 12.31% 14.60% 3.17% 22.21% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 71.54 63.94 111.75 99.21 97.09 123.71 123.77 -30.68%
EPS 9.44 7.24 4.26 18.47 21.46 4.36 30.87 -54.70%
DPS 3.00 0.00 5.00 6.67 6.00 12.00 0.00 -
NAPS 1.43 1.41 1.39 1.50 1.47 1.38 1.39 1.91%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.50 28.15 49.20 43.68 42.75 54.47 54.50 -30.68%
EPS 4.15 3.19 1.87 8.13 9.45 1.92 13.59 -54.75%
DPS 1.32 0.00 2.20 2.94 2.64 5.28 0.00 -
NAPS 0.6296 0.6208 0.612 0.6605 0.6473 0.6076 0.612 1.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.44 1.73 1.83 2.15 2.22 2.50 1.85 -
P/RPS 2.01 2.71 1.64 2.17 2.29 2.02 1.49 22.15%
P/EPS 15.27 23.87 42.99 11.65 10.35 57.24 5.99 86.93%
EY 6.55 4.19 2.33 8.59 9.66 1.75 16.69 -46.48%
DY 2.08 0.00 2.73 3.10 2.70 4.80 0.00 -
P/NAPS 1.01 1.23 1.32 1.43 1.51 1.81 1.33 -16.80%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 17/05/18 27/02/18 15/11/17 10/08/17 26/05/17 24/02/17 -
Price 1.37 1.87 1.88 2.01 2.15 2.23 2.25 -
P/RPS 1.91 2.92 1.68 2.03 2.21 1.80 1.82 3.27%
P/EPS 14.52 25.81 44.17 10.89 10.02 51.06 7.29 58.50%
EY 6.89 3.88 2.26 9.18 9.98 1.96 13.72 -36.90%
DY 2.19 0.00 2.66 3.32 2.79 5.38 0.00 -
P/NAPS 0.96 1.33 1.35 1.34 1.46 1.62 1.62 -29.51%

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