[BHIC] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -27.06%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 78,326 25,456 141,760 137,605 134,662 149,848 149,382 -35.05%
PBT 7,212 -23,356 -9,823 14,380 18,462 35,976 18,181 -46.10%
Tax -10,106 -2,648 -11,723 -5,638 -6,478 -9,940 -3,190 116.16%
NP -2,894 -26,004 -21,546 8,741 11,984 26,036 14,991 -
-
NP to SH -2,894 -26,004 -21,546 8,741 11,984 26,036 14,991 -
-
Tax Rate 140.13% - - 39.21% 35.09% 27.63% 17.55% -
Total Cost 81,220 51,460 163,306 128,864 122,678 123,812 134,391 -28.58%
-
Net Worth 59,629 54,660 59,629 86,960 86,960 86,960 79,506 -17.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 59,629 54,660 59,629 86,960 86,960 86,960 79,506 -17.49%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -3.69% -102.15% -15.20% 6.35% 8.90% 17.37% 10.04% -
ROE -4.85% -47.57% -36.13% 10.05% 13.78% 29.94% 18.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.52 10.25 57.06 55.38 54.20 60.31 60.12 -35.05%
EPS -1.16 -10.48 -8.67 3.52 4.82 10.48 6.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.24 0.35 0.35 0.35 0.32 -17.49%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.90 4.52 25.15 24.41 23.89 26.59 26.50 -35.03%
EPS -0.51 -4.61 -3.82 1.55 2.13 4.62 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1058 0.097 0.1058 0.1543 0.1543 0.1543 0.1411 -17.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.33 0.35 0.415 0.375 0.48 0.45 0.495 -
P/RPS 1.05 3.42 0.73 0.68 0.89 0.75 0.82 17.97%
P/EPS -28.33 -3.34 -4.79 10.66 9.95 4.29 8.20 -
EY -3.53 -29.90 -20.90 9.38 10.05 23.29 12.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.59 1.73 1.07 1.37 1.29 1.55 -7.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 24/02/23 25/11/22 25/08/22 24/05/22 24/02/22 -
Price 0.51 0.325 0.40 0.40 0.395 0.475 0.47 -
P/RPS 1.62 3.17 0.70 0.72 0.73 0.79 0.78 63.00%
P/EPS -43.78 -3.11 -4.61 11.37 8.19 4.53 7.79 -
EY -2.28 -32.20 -21.68 8.80 12.21 22.06 12.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.48 1.67 1.14 1.13 1.36 1.47 28.13%

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