[BHIC] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -258.55%
YoY- 56.64%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 145,897 132,196 75,776 150,103 156,892 159,906 176,192 -11.80%
PBT 39,518 29,788 -2,828 -32,773 36,269 44,466 82,616 -38.80%
Tax -8,630 -7,018 -836 -17,806 -4,368 -4,832 -1,080 299.18%
NP 30,888 22,770 -3,664 -50,579 31,901 39,634 81,536 -47.61%
-
NP to SH 30,888 22,770 -3,664 -50,579 31,901 39,634 81,536 -47.61%
-
Tax Rate 21.84% 23.56% - - 12.04% 10.87% 1.31% -
Total Cost 115,009 109,426 79,440 200,682 124,990 120,272 94,656 13.85%
-
Net Worth 89,444 77,021 64,599 64,599 139,136 136,651 136,651 -24.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 89,444 77,021 64,599 64,599 139,136 136,651 136,651 -24.59%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.17% 17.22% -4.84% -33.70% 20.33% 24.79% 46.28% -
ROE 34.53% 29.56% -5.67% -78.30% 22.93% 29.00% 59.67% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.72 53.21 30.50 60.41 63.15 64.36 70.91 -11.80%
EPS 12.43 9.16 -1.48 -20.36 12.84 15.96 32.80 -47.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.31 0.26 0.26 0.56 0.55 0.55 -24.59%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.89 23.45 13.44 26.63 27.84 28.37 31.26 -11.79%
EPS 5.48 4.04 -0.65 -8.97 5.66 7.03 14.47 -47.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1367 0.1146 0.1146 0.2469 0.2424 0.2424 -24.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.49 0.54 0.56 0.575 0.65 0.705 0.835 -
P/RPS 0.83 1.01 1.84 0.95 1.03 1.10 1.18 -20.89%
P/EPS 3.94 5.89 -37.97 -2.82 5.06 4.42 2.54 33.96%
EY 25.37 16.97 -2.63 -35.40 19.75 22.63 39.30 -25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.74 2.15 2.21 1.16 1.28 1.52 -7.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 10/06/20 -
Price 0.48 0.50 0.46 0.56 0.615 0.63 0.68 -
P/RPS 0.82 0.94 1.51 0.93 0.97 0.98 0.96 -9.96%
P/EPS 3.86 5.46 -31.19 -2.75 4.79 3.95 2.07 51.44%
EY 25.90 18.33 -3.21 -36.35 20.88 25.32 48.26 -33.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.61 1.77 2.15 1.10 1.15 1.24 4.77%

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