[BHIC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.79%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 507,025 472,126 463,076 496,259 435,888 424,760 403,924 16.34%
PBT 97,170 89,694 88,408 134,681 144,800 140,146 127,092 -16.37%
Tax -19,137 -22,452 -27,228 -17,703 -8,334 -6,456 -1,324 492.40%
NP 78,033 67,242 61,180 116,978 136,465 133,690 125,768 -27.23%
-
NP to SH 76,905 65,858 61,248 115,120 133,530 131,176 124,568 -27.47%
-
Tax Rate 19.69% 25.03% 30.80% 13.14% 5.76% 4.61% 1.04% -
Total Cost 428,992 404,884 401,896 379,281 299,422 291,070 278,156 33.45%
-
Net Worth 365,308 340,473 335,571 313,052 305,586 270,798 241,083 31.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 13,665 - - - -
Div Payout % - - - 11.87% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 365,308 340,473 335,571 313,052 305,586 270,798 241,083 31.89%
NOSH 248,509 248,520 248,571 248,454 248,444 248,439 248,539 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.39% 14.24% 13.21% 23.57% 31.31% 31.47% 31.14% -
ROE 21.05% 19.34% 18.25% 36.77% 43.70% 48.44% 51.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 204.03 189.97 186.29 199.74 175.45 170.97 162.52 16.35%
EPS 30.95 26.50 24.64 46.33 53.75 52.80 50.12 -27.46%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.35 1.26 1.23 1.09 0.97 31.90%
Adjusted Per Share Value based on latest NOSH - 248,521
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.85 83.67 82.06 87.95 77.25 75.27 71.58 16.34%
EPS 13.63 11.67 10.85 20.40 23.66 23.25 22.08 -27.47%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 0.6474 0.6034 0.5947 0.5548 0.5416 0.4799 0.4272 31.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.05 4.20 2.62 2.85 3.78 4.30 4.92 -
P/RPS 2.48 2.21 1.41 1.43 2.15 2.52 3.03 -12.48%
P/EPS 16.32 15.85 10.63 6.15 7.03 8.14 9.82 40.26%
EY 6.13 6.31 9.40 16.26 14.22 12.28 10.19 -28.71%
DY 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 3.44 3.07 1.94 2.26 3.07 3.94 5.07 -22.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 -
Price 4.75 4.86 3.30 2.69 2.97 4.30 4.80 -
P/RPS 2.33 2.56 1.77 1.35 1.69 2.52 2.95 -14.54%
P/EPS 15.35 18.34 13.39 5.81 5.53 8.14 9.58 36.88%
EY 6.52 5.45 7.47 17.22 18.10 12.28 10.44 -26.91%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 3.23 3.55 2.44 2.13 2.41 3.94 4.95 -24.74%

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