[BHIC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.81%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 560,789 385,766 353,632 543,851 507,025 472,126 463,076 13.60%
PBT 100,102 76,112 78,080 94,876 97,170 89,694 88,408 8.62%
Tax -17,433 -12,770 -16,688 -18,221 -19,137 -22,452 -27,228 -25.69%
NP 82,669 63,342 61,392 76,655 78,033 67,242 61,180 22.20%
-
NP to SH 77,829 62,944 62,672 76,280 76,905 65,858 61,248 17.30%
-
Tax Rate 17.42% 16.78% 21.37% 19.21% 19.69% 25.03% 30.80% -
Total Cost 478,120 322,424 292,240 467,196 428,992 404,884 401,896 12.26%
-
Net Worth 419,960 392,468 389,837 375,188 365,308 340,473 335,571 16.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 419,960 392,468 389,837 375,188 365,308 340,473 335,571 16.11%
NOSH 248,497 248,397 248,304 248,469 248,509 248,520 248,571 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.74% 16.42% 17.36% 14.09% 15.39% 14.24% 13.21% -
ROE 18.53% 16.04% 16.08% 20.33% 21.05% 19.34% 18.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 225.67 155.30 142.42 218.88 204.03 189.97 186.29 13.62%
EPS 31.32 25.34 25.24 30.70 30.95 26.50 24.64 17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.58 1.57 1.51 1.47 1.37 1.35 16.13%
Adjusted Per Share Value based on latest NOSH - 248,344
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.50 68.44 62.74 96.49 89.96 83.76 82.16 13.60%
EPS 13.81 11.17 11.12 13.53 13.64 11.68 10.87 17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7451 0.6963 0.6917 0.6657 0.6481 0.6041 0.5954 16.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.49 3.81 4.01 5.10 5.05 4.20 2.62 -
P/RPS 1.99 2.45 2.82 2.33 2.48 2.21 1.41 25.79%
P/EPS 14.34 15.04 15.89 16.61 16.32 15.85 10.63 22.06%
EY 6.98 6.65 6.29 6.02 6.13 6.31 9.40 -17.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.41 2.55 3.38 3.44 3.07 1.94 23.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 -
Price 4.21 4.60 3.96 4.61 4.75 4.86 3.30 -
P/RPS 1.87 2.96 2.78 2.11 2.33 2.56 1.77 3.72%
P/EPS 13.44 18.15 15.69 15.02 15.35 18.34 13.39 0.24%
EY 7.44 5.51 6.37 6.66 6.52 5.45 7.47 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.91 2.52 3.05 3.23 3.55 2.44 1.36%

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