[BHIC] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 34.19%
YoY- -31.44%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 180,450 145,180 169,113 200,393 177,754 158,868 277,647 -25.02%
PBT 1,668 -16,228 -104,615 39,158 25,996 21,616 11,770 -72.91%
Tax -4,386 -964 -3,711 -7,710 -2,560 -3,612 -1,194 138.64%
NP -2,718 -17,192 -108,326 31,448 23,436 18,004 10,576 -
-
NP to SH -2,718 -17,192 -108,326 31,448 23,436 18,004 10,576 -
-
Tax Rate 262.95% - - 19.69% 9.85% 16.71% 10.14% -
Total Cost 183,168 162,372 277,439 168,945 154,318 140,864 267,071 -22.28%
-
Net Worth 231,065 228,581 233,550 365,233 355,294 350,325 345,356 -23.55%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 3,726 4,969 7,453 - 12,422 -
Div Payout % - - 0.00% 15.80% 31.80% - 117.46% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 231,065 228,581 233,550 365,233 355,294 350,325 345,356 -23.55%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.51% -11.84% -64.06% 15.69% 13.18% 11.33% 3.81% -
ROE -1.18% -7.52% -46.38% 8.61% 6.60% 5.14% 3.06% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 72.63 58.43 68.07 80.65 71.54 63.94 111.75 -25.02%
EPS -1.10 -6.92 -43.60 12.65 9.44 7.24 4.26 -
DPS 0.00 0.00 1.50 2.00 3.00 0.00 5.00 -
NAPS 0.93 0.92 0.94 1.47 1.43 1.41 1.39 -23.55%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.02 25.76 30.00 35.55 31.54 28.19 49.26 -25.02%
EPS -0.48 -3.05 -19.22 5.58 4.16 3.19 1.88 -
DPS 0.00 0.00 0.66 0.88 1.32 0.00 2.20 -
NAPS 0.41 0.4056 0.4144 0.648 0.6304 0.6216 0.6127 -23.55%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.26 1.31 1.31 1.32 1.44 1.73 1.83 -
P/RPS 1.73 2.24 1.92 1.64 2.01 2.71 1.64 3.63%
P/EPS -115.18 -18.93 -3.00 10.43 15.27 23.87 42.99 -
EY -0.87 -5.28 -33.28 9.59 6.55 4.19 2.33 -
DY 0.00 0.00 1.15 1.52 2.08 0.00 2.73 -
P/NAPS 1.35 1.42 1.39 0.90 1.01 1.23 1.32 1.51%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 23/05/19 27/02/19 23/11/18 21/08/18 17/05/18 27/02/18 -
Price 1.29 1.28 1.29 1.35 1.37 1.87 1.88 -
P/RPS 1.78 2.19 1.90 1.67 1.91 2.92 1.68 3.94%
P/EPS -117.92 -18.50 -2.96 10.67 14.52 25.81 44.17 -
EY -0.85 -5.41 -33.80 9.38 6.89 3.88 2.26 -
DY 0.00 0.00 1.16 1.48 2.19 0.00 2.66 -
P/NAPS 1.39 1.39 1.37 0.92 0.96 1.33 1.35 1.97%

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