[BHIC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -92.41%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 283,748 261,350 256,816 319,051 276,534 252,480 257,620 6.64%
PBT 31,917 24,958 3,244 7,395 44,409 32,740 20,896 32.59%
Tax -2,138 -1,062 -128 -4,234 -2,788 -2,170 -880 80.62%
NP 29,778 23,896 3,116 3,161 41,621 30,570 20,016 30.28%
-
NP to SH 29,778 23,896 3,116 3,161 41,621 30,570 20,432 28.51%
-
Tax Rate 6.70% 4.26% 3.95% 57.25% 6.28% 6.63% 4.21% -
Total Cost 253,969 237,454 253,700 315,890 234,913 221,910 237,604 4.53%
-
Net Worth 305,603 295,665 283,242 283,242 310,572 293,180 285,726 4.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 305,603 295,665 283,242 283,242 310,572 293,180 285,726 4.58%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.49% 9.14% 1.21% 0.99% 15.05% 12.11% 7.77% -
ROE 9.74% 8.08% 1.10% 1.12% 13.40% 10.43% 7.15% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.20 105.19 103.36 128.41 111.30 101.62 103.69 6.64%
EPS 11.99 9.62 1.24 1.27 16.75 12.30 8.24 28.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.14 1.14 1.25 1.18 1.15 4.58%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.34 46.37 45.56 56.61 49.06 44.80 45.71 6.63%
EPS 5.28 4.24 0.55 0.56 7.38 5.42 3.63 28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.5246 0.5025 0.5025 0.551 0.5202 0.5069 4.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.38 2.50 2.52 2.74 2.42 2.50 2.05 -
P/RPS 2.08 2.38 2.44 2.13 2.17 2.46 1.98 3.33%
P/EPS 19.86 25.99 200.94 215.37 14.45 20.32 24.93 -14.05%
EY 5.04 3.85 0.50 0.46 6.92 4.92 4.01 16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.10 2.21 2.40 1.94 2.12 1.78 5.53%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 14/05/13 -
Price 2.34 2.51 2.51 2.56 2.77 2.47 2.62 -
P/RPS 2.05 2.39 2.43 1.99 2.49 2.43 2.53 -13.07%
P/EPS 19.52 26.10 200.14 201.22 16.54 20.07 31.86 -27.84%
EY 5.12 3.83 0.50 0.50 6.05 4.98 3.14 38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.11 2.20 2.25 2.22 2.09 2.28 -11.43%

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