[BHIC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -17.84%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 649,797 560,789 385,766 353,632 543,851 507,025 472,126 23.65%
PBT 95,054 100,102 76,112 78,080 94,876 97,170 89,694 3.93%
Tax -15,399 -17,433 -12,770 -16,688 -18,221 -19,137 -22,452 -22.17%
NP 79,655 82,669 63,342 61,392 76,655 78,033 67,242 11.92%
-
NP to SH 69,806 77,829 62,944 62,672 76,280 76,905 65,858 3.94%
-
Tax Rate 16.20% 17.42% 16.78% 21.37% 19.21% 19.69% 25.03% -
Total Cost 570,142 478,120 322,424 292,240 467,196 428,992 404,884 25.55%
-
Net Worth 429,766 419,960 392,468 389,837 375,188 365,308 340,473 16.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,905 - - - - - - -
Div Payout % 21.35% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 429,766 419,960 392,468 389,837 375,188 365,308 340,473 16.74%
NOSH 248,419 248,497 248,397 248,304 248,469 248,509 248,520 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.26% 14.74% 16.42% 17.36% 14.09% 15.39% 14.24% -
ROE 16.24% 18.53% 16.04% 16.08% 20.33% 21.05% 19.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 261.57 225.67 155.30 142.42 218.88 204.03 189.97 23.69%
EPS 28.10 31.32 25.34 25.24 30.70 30.95 26.50 3.97%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.58 1.57 1.51 1.47 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 248,304
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 115.29 99.50 68.44 62.74 96.49 89.96 83.76 23.66%
EPS 12.39 13.81 11.17 11.12 13.53 13.64 11.68 4.00%
DPS 2.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7625 0.7451 0.6963 0.6917 0.6657 0.6481 0.6041 16.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.24 4.49 3.81 4.01 5.10 5.05 4.20 -
P/RPS 1.62 1.99 2.45 2.82 2.33 2.48 2.21 -18.65%
P/EPS 15.09 14.34 15.04 15.89 16.61 16.32 15.85 -3.21%
EY 6.63 6.98 6.65 6.29 6.02 6.13 6.31 3.34%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.66 2.41 2.55 3.38 3.44 3.07 -13.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 -
Price 4.00 4.21 4.60 3.96 4.61 4.75 4.86 -
P/RPS 1.53 1.87 2.96 2.78 2.11 2.33 2.56 -28.98%
P/EPS 14.23 13.44 18.15 15.69 15.02 15.35 18.34 -15.52%
EY 7.03 7.44 5.51 6.37 6.66 6.52 5.45 18.44%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.49 2.91 2.52 3.05 3.23 3.55 -24.84%

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