[BHIC] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -19.51%
YoY- 1148.75%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 132,196 75,776 150,103 156,892 159,906 176,192 168,920 -15.08%
PBT 29,788 -2,828 -32,773 36,269 44,466 82,616 -102,164 -
Tax -7,018 -836 -17,806 -4,368 -4,832 -1,080 -14,472 -38.30%
NP 22,770 -3,664 -50,579 31,901 39,634 81,536 -116,636 -
-
NP to SH 22,770 -3,664 -50,579 31,901 39,634 81,536 -116,636 -
-
Tax Rate 23.56% - - 12.04% 10.87% 1.31% - -
Total Cost 109,426 79,440 200,682 124,990 120,272 94,656 285,556 -47.27%
-
Net Worth 77,021 64,599 64,599 139,136 136,651 136,651 116,775 -24.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 77,021 64,599 64,599 139,136 136,651 136,651 116,775 -24.24%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.22% -4.84% -33.70% 20.33% 24.79% 46.28% -69.05% -
ROE 29.56% -5.67% -78.30% 22.93% 29.00% 59.67% -99.88% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 53.21 30.50 60.41 63.15 64.36 70.91 67.99 -15.08%
EPS 9.16 -1.48 -20.36 12.84 15.96 32.80 -46.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.26 0.56 0.55 0.55 0.47 -24.24%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 23.45 13.44 26.63 27.84 28.37 31.26 29.97 -15.10%
EPS 4.04 -0.65 -8.97 5.66 7.03 14.47 -20.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1146 0.1146 0.2469 0.2424 0.2424 0.2072 -24.23%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.54 0.56 0.575 0.65 0.705 0.835 1.24 -
P/RPS 1.01 1.84 0.95 1.03 1.10 1.18 1.82 -32.49%
P/EPS 5.89 -37.97 -2.82 5.06 4.42 2.54 -2.64 -
EY 16.97 -2.63 -35.40 19.75 22.63 39.30 -37.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.15 2.21 1.16 1.28 1.52 2.64 -24.28%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 10/06/20 25/02/20 -
Price 0.50 0.46 0.56 0.615 0.63 0.68 1.15 -
P/RPS 0.94 1.51 0.93 0.97 0.98 0.96 1.69 -32.39%
P/EPS 5.46 -31.19 -2.75 4.79 3.95 2.07 -2.45 -
EY 18.33 -3.21 -36.35 20.88 25.32 48.26 -40.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.77 2.15 1.10 1.15 1.24 2.45 -24.43%

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