[BHIC] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -4665.61%
YoY- -7.67%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 156,892 159,906 176,192 168,920 168,849 180,450 145,180 5.29%
PBT 36,269 44,466 82,616 -102,164 458 1,668 -16,228 -
Tax -4,368 -4,832 -1,080 -14,472 2,096 -4,386 -964 173.07%
NP 31,901 39,634 81,536 -116,636 2,554 -2,718 -17,192 -
-
NP to SH 31,901 39,634 81,536 -116,636 2,554 -2,718 -17,192 -
-
Tax Rate 12.04% 10.87% 1.31% - -457.64% 262.95% - -
Total Cost 124,990 120,272 94,656 285,556 166,294 183,168 162,372 -15.96%
-
Net Worth 139,136 136,651 136,651 116,775 233,550 231,065 228,581 -28.11%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 139,136 136,651 136,651 116,775 233,550 231,065 228,581 -28.11%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.33% 24.79% 46.28% -69.05% 1.51% -1.51% -11.84% -
ROE 22.93% 29.00% 59.67% -99.88% 1.09% -1.18% -7.52% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 63.15 64.36 70.91 67.99 67.96 72.63 58.43 5.30%
EPS 12.84 15.96 32.80 -46.94 1.03 -1.10 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.47 0.94 0.93 0.92 -28.11%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.80 28.34 31.22 29.94 29.92 31.98 25.73 5.27%
EPS 5.65 7.02 14.45 -20.67 0.45 -0.48 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2466 0.2422 0.2422 0.2069 0.4139 0.4095 0.4051 -28.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.65 0.705 0.835 1.24 1.30 1.26 1.31 -
P/RPS 1.03 1.10 1.18 1.82 1.91 1.73 2.24 -40.34%
P/EPS 5.06 4.42 2.54 -2.64 126.43 -115.18 -18.93 -
EY 19.75 22.63 39.30 -37.86 0.79 -0.87 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 1.52 2.64 1.38 1.35 1.42 -12.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 10/06/20 25/02/20 20/11/19 23/08/19 23/05/19 -
Price 0.615 0.63 0.68 1.15 1.28 1.29 1.28 -
P/RPS 0.97 0.98 0.96 1.69 1.88 1.78 2.19 -41.80%
P/EPS 4.79 3.95 2.07 -2.45 124.49 -117.92 -18.50 -
EY 20.88 25.32 48.26 -40.82 0.80 -0.85 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.24 2.45 1.36 1.39 1.39 -14.40%

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