[BHIC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.86%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 539,952 678,020 780,964 1,049,363 951,900 1,122,218 1,013,628 -34.21%
PBT -34,012 38,338 72,628 90,710 85,752 109,650 98,528 -
Tax 13,649 6,002 -17,928 1,089 -3,684 -32,540 -39,572 -
NP -20,362 44,340 54,700 91,799 82,068 77,110 58,956 -
-
NP to SH -20,362 44,340 54,700 91,799 82,068 77,110 58,956 -
-
Tax Rate - -15.66% 24.68% -1.20% 4.30% 29.68% 40.16% -
Total Cost 560,314 633,680 726,264 957,564 869,832 1,045,108 954,672 -29.83%
-
Net Worth -175,755 -133,391 -139,040 -245,145 177,056 157,844 76,899 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -175,755 -133,391 -139,040 -245,145 177,056 157,844 76,899 -
NOSH 170,636 168,849 163,576 158,158 158,269 158,271 79,114 66.70%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.77% 6.54% 7.00% 8.75% 8.62% 6.87% 5.82% -
ROE 0.00% 0.00% 0.00% 0.00% 46.35% 48.85% 76.67% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 316.43 401.55 477.43 663.49 601.44 709.05 1,281.22 -60.53%
EPS -11.93 26.26 33.44 58.01 51.85 48.72 74.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.03 -0.79 -0.85 -1.55 1.1187 0.9973 0.972 -
Adjusted Per Share Value based on latest NOSH - 158,010
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.80 120.29 138.56 186.18 168.89 199.10 179.84 -34.21%
EPS -3.61 7.87 9.70 16.29 14.56 13.68 10.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3118 -0.2367 -0.2467 -0.4349 0.3141 0.28 0.1364 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 8.00 24.30 28.25 31.50 24.50 24.50 27.50 -
P/RPS 2.53 6.05 5.92 4.75 4.07 3.46 2.15 11.42%
P/EPS -67.04 92.54 84.48 54.27 47.25 50.29 36.90 -
EY -1.49 1.08 1.18 1.84 2.12 1.99 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 21.90 24.57 28.29 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 -
Price 5.50 9.65 25.00 30.00 33.00 24.70 26.50 -
P/RPS 1.74 2.40 5.24 4.52 5.49 3.48 2.07 -10.90%
P/EPS -46.09 36.75 74.76 51.69 63.64 50.70 35.56 -
EY -2.17 2.72 1.34 1.93 1.57 1.97 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 29.50 24.77 27.26 -

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