[BHIC] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -51.47%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 137,605 134,662 149,848 149,382 145,897 132,196 75,776 48.79%
PBT 14,380 18,462 35,976 18,181 39,518 29,788 -2,828 -
Tax -5,638 -6,478 -9,940 -3,190 -8,630 -7,018 -836 256.54%
NP 8,741 11,984 26,036 14,991 30,888 22,770 -3,664 -
-
NP to SH 8,741 11,984 26,036 14,991 30,888 22,770 -3,664 -
-
Tax Rate 39.21% 35.09% 27.63% 17.55% 21.84% 23.56% - -
Total Cost 128,864 122,678 123,812 134,391 115,009 109,426 79,440 38.01%
-
Net Worth 86,960 86,960 86,960 79,506 89,444 77,021 64,599 21.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 86,960 86,960 86,960 79,506 89,444 77,021 64,599 21.89%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.35% 8.90% 17.37% 10.04% 21.17% 17.22% -4.84% -
ROE 10.05% 13.78% 29.94% 18.86% 34.53% 29.56% -5.67% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 55.38 54.20 60.31 60.12 58.72 53.21 30.50 48.77%
EPS 3.52 4.82 10.48 6.03 12.43 9.16 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.32 0.36 0.31 0.26 21.89%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.39 23.86 26.56 26.47 25.86 23.43 13.43 48.79%
EPS 1.55 2.12 4.61 2.66 5.47 4.04 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1541 0.1541 0.1541 0.1409 0.1585 0.1365 0.1145 21.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.375 0.48 0.45 0.495 0.49 0.54 0.56 -
P/RPS 0.68 0.89 0.75 0.82 0.83 1.01 1.84 -48.47%
P/EPS 10.66 9.95 4.29 8.20 3.94 5.89 -37.97 -
EY 9.38 10.05 23.29 12.19 25.37 16.97 -2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.37 1.29 1.55 1.36 1.74 2.15 -37.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 24/05/22 24/02/22 24/11/21 25/08/21 31/05/21 -
Price 0.40 0.395 0.475 0.47 0.48 0.50 0.46 -
P/RPS 0.72 0.73 0.79 0.78 0.82 0.94 1.51 -38.93%
P/EPS 11.37 8.19 4.53 7.79 3.86 5.46 -31.19 -
EY 8.80 12.21 22.06 12.84 25.90 18.33 -3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 1.36 1.47 1.33 1.61 1.77 -25.40%

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