[BHIC] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -76.94%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 200,393 177,754 158,868 277,647 246,497 241,222 307,364 -24.79%
PBT 39,158 25,996 21,616 11,770 46,142 53,414 12,652 112.23%
Tax -7,710 -2,560 -3,612 -1,194 -273 -108 -1,800 163.51%
NP 31,448 23,436 18,004 10,576 45,869 53,306 10,852 103.13%
-
NP to SH 31,448 23,436 18,004 10,576 45,869 53,306 10,852 103.13%
-
Tax Rate 19.69% 9.85% 16.71% 10.14% 0.59% 0.20% 14.23% -
Total Cost 168,945 154,318 140,864 267,071 200,628 187,916 296,512 -31.24%
-
Net Worth 365,233 355,294 350,325 345,356 372,687 365,233 342,872 4.29%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,969 7,453 - 12,422 16,563 14,907 29,814 -69.68%
Div Payout % 15.80% 31.80% - 117.46% 36.11% 27.97% 274.74% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 365,233 355,294 350,325 345,356 372,687 365,233 342,872 4.29%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.69% 13.18% 11.33% 3.81% 18.61% 22.10% 3.53% -
ROE 8.61% 6.60% 5.14% 3.06% 12.31% 14.60% 3.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.65 71.54 63.94 111.75 99.21 97.09 123.71 -24.79%
EPS 12.65 9.44 7.24 4.26 18.47 21.46 4.36 103.29%
DPS 2.00 3.00 0.00 5.00 6.67 6.00 12.00 -69.68%
NAPS 1.47 1.43 1.41 1.39 1.50 1.47 1.38 4.29%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.51 31.50 28.15 49.20 43.68 42.75 54.47 -24.79%
EPS 5.57 4.15 3.19 1.87 8.13 9.45 1.92 103.27%
DPS 0.88 1.32 0.00 2.20 2.94 2.64 5.28 -69.68%
NAPS 0.6473 0.6296 0.6208 0.612 0.6605 0.6473 0.6076 4.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.32 1.44 1.73 1.83 2.15 2.22 2.50 -
P/RPS 1.64 2.01 2.71 1.64 2.17 2.29 2.02 -12.96%
P/EPS 10.43 15.27 23.87 42.99 11.65 10.35 57.24 -67.82%
EY 9.59 6.55 4.19 2.33 8.59 9.66 1.75 210.50%
DY 1.52 2.08 0.00 2.73 3.10 2.70 4.80 -53.50%
P/NAPS 0.90 1.01 1.23 1.32 1.43 1.51 1.81 -37.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 17/05/18 27/02/18 15/11/17 10/08/17 26/05/17 -
Price 1.35 1.37 1.87 1.88 2.01 2.15 2.23 -
P/RPS 1.67 1.91 2.92 1.68 2.03 2.21 1.80 -4.87%
P/EPS 10.67 14.52 25.81 44.17 10.89 10.02 51.06 -64.75%
EY 9.38 6.89 3.88 2.26 9.18 9.98 1.96 183.71%
DY 1.48 2.19 0.00 2.66 3.32 2.79 5.38 -57.66%
P/NAPS 0.92 0.96 1.33 1.35 1.34 1.46 1.62 -31.39%

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