[BHIC] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -444.46%
YoY- -1124.26%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 168,849 180,450 145,180 169,113 200,393 177,754 158,868 4.14%
PBT 458 1,668 -16,228 -104,615 39,158 25,996 21,616 -92.32%
Tax 2,096 -4,386 -964 -3,711 -7,710 -2,560 -3,612 -
NP 2,554 -2,718 -17,192 -108,326 31,448 23,436 18,004 -72.76%
-
NP to SH 2,554 -2,718 -17,192 -108,326 31,448 23,436 18,004 -72.76%
-
Tax Rate -457.64% 262.95% - - 19.69% 9.85% 16.71% -
Total Cost 166,294 183,168 162,372 277,439 168,945 154,318 140,864 11.68%
-
Net Worth 233,550 231,065 228,581 233,550 365,233 355,294 350,325 -23.66%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 3,726 4,969 7,453 - -
Div Payout % - - - 0.00% 15.80% 31.80% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 233,550 231,065 228,581 233,550 365,233 355,294 350,325 -23.66%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.51% -1.51% -11.84% -64.06% 15.69% 13.18% 11.33% -
ROE 1.09% -1.18% -7.52% -46.38% 8.61% 6.60% 5.14% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.96 72.63 58.43 68.07 80.65 71.54 63.94 4.14%
EPS 1.03 -1.10 -6.92 -43.60 12.65 9.44 7.24 -72.71%
DPS 0.00 0.00 0.00 1.50 2.00 3.00 0.00 -
NAPS 0.94 0.93 0.92 0.94 1.47 1.43 1.41 -23.66%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.92 31.98 25.73 29.97 35.51 31.50 28.15 4.14%
EPS 0.45 -0.48 -3.05 -19.20 5.57 4.15 3.19 -72.86%
DPS 0.00 0.00 0.00 0.66 0.88 1.32 0.00 -
NAPS 0.4139 0.4095 0.4051 0.4139 0.6473 0.6296 0.6208 -23.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.30 1.26 1.31 1.31 1.32 1.44 1.73 -
P/RPS 1.91 1.73 2.24 1.92 1.64 2.01 2.71 -20.78%
P/EPS 126.43 -115.18 -18.93 -3.00 10.43 15.27 23.87 203.54%
EY 0.79 -0.87 -5.28 -33.28 9.59 6.55 4.19 -67.08%
DY 0.00 0.00 0.00 1.15 1.52 2.08 0.00 -
P/NAPS 1.38 1.35 1.42 1.39 0.90 1.01 1.23 7.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 23/05/19 27/02/19 23/11/18 21/08/18 17/05/18 -
Price 1.28 1.29 1.28 1.29 1.35 1.37 1.87 -
P/RPS 1.88 1.78 2.19 1.90 1.67 1.91 2.92 -25.41%
P/EPS 124.49 -117.92 -18.50 -2.96 10.67 14.52 25.81 185.19%
EY 0.80 -0.85 -5.41 -33.80 9.38 6.89 3.88 -65.06%
DY 0.00 0.00 0.00 1.16 1.48 2.19 0.00 -
P/NAPS 1.36 1.39 1.39 1.37 0.92 0.96 1.33 1.49%

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