[BHIC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.72%
YoY- 615.26%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 435,888 424,760 403,924 117,153 95,270 84,476 58,760 278.97%
PBT 144,800 140,146 127,092 474,890 584,270 4,354 1,864 1706.22%
Tax -8,334 -6,456 -1,324 11,427 -600 -1,316 -2,088 150.98%
NP 136,465 133,690 125,768 486,317 583,670 3,038 -224 -
-
NP to SH 133,530 131,176 124,568 485,469 582,954 2,370 -1,268 -
-
Tax Rate 5.76% 4.61% 1.04% -2.41% 0.10% 30.23% 112.02% -
Total Cost 299,422 291,070 278,156 -369,164 -488,400 81,438 58,984 194.49%
-
Net Worth 305,586 270,798 241,083 125,788 121,210 -543,705 -551,227 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,246 - - - -
Div Payout % - - - 0.46% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 305,586 270,798 241,083 125,788 121,210 -543,705 -551,227 -
NOSH 248,444 248,439 248,539 149,748 186,477 174,264 176,111 25.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.31% 31.47% 31.14% 415.11% 612.64% 3.60% -0.38% -
ROE 43.70% 48.44% 51.67% 385.94% 480.94% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 175.45 170.97 162.52 78.23 51.09 48.48 33.37 201.45%
EPS 53.75 52.80 50.12 324.19 312.61 1.36 -0.72 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.23 1.09 0.97 0.84 0.65 -3.12 -3.13 -
Adjusted Per Share Value based on latest NOSH - 149,761
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 77.25 75.27 71.58 20.76 16.88 14.97 10.41 279.06%
EPS 23.66 23.25 22.08 86.03 103.31 0.42 -0.22 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.5416 0.4799 0.4272 0.2229 0.2148 -0.9635 -0.9769 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.78 4.30 4.92 7.45 3.66 3.35 2.25 -
P/RPS 2.15 2.52 3.03 9.52 7.16 6.91 6.74 -53.21%
P/EPS 7.03 8.14 9.82 2.30 1.17 246.32 -312.50 -
EY 14.22 12.28 10.19 43.52 85.41 0.41 -0.32 -
DY 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 3.07 3.94 5.07 8.87 5.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 30/05/07 -
Price 2.97 4.30 4.80 6.05 6.20 2.57 2.47 -
P/RPS 1.69 2.52 2.95 7.73 12.14 5.30 7.40 -62.53%
P/EPS 5.53 8.14 9.58 1.87 1.98 188.97 -343.06 -
EY 18.10 12.28 10.44 53.59 50.42 0.53 -0.29 -
DY 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
P/NAPS 2.41 3.94 4.95 7.20 9.54 0.00 0.00 -

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