[BHIC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.42%
YoY- -84.75%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 332,823 283,748 261,350 256,816 319,051 276,534 252,480 20.16%
PBT 20,218 31,917 24,958 3,244 7,395 44,409 32,740 -27.41%
Tax -2,368 -2,138 -1,062 -128 -4,234 -2,788 -2,170 5.97%
NP 17,850 29,778 23,896 3,116 3,161 41,621 30,570 -30.07%
-
NP to SH 17,850 29,778 23,896 3,116 3,161 41,621 30,570 -30.07%
-
Tax Rate 11.71% 6.70% 4.26% 3.95% 57.25% 6.28% 6.63% -
Total Cost 314,973 253,969 237,454 253,700 315,890 234,913 221,910 26.21%
-
Net Worth 300,814 305,603 295,665 283,242 283,242 310,572 293,180 1.72%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 300,814 305,603 295,665 283,242 283,242 310,572 293,180 1.72%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.36% 10.49% 9.14% 1.21% 0.99% 15.05% 12.11% -
ROE 5.93% 9.74% 8.08% 1.10% 1.12% 13.40% 10.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 133.88 114.20 105.19 103.36 128.41 111.30 101.62 20.11%
EPS 7.18 11.99 9.62 1.24 1.27 16.75 12.30 -30.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.19 1.14 1.14 1.25 1.18 1.68%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.05 50.34 46.37 45.56 56.61 49.06 44.80 20.15%
EPS 3.17 5.28 4.24 0.55 0.56 7.38 5.42 -29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5337 0.5422 0.5246 0.5025 0.5025 0.551 0.5202 1.71%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.29 2.38 2.50 2.52 2.74 2.42 2.50 -
P/RPS 1.90 2.08 2.38 2.44 2.13 2.17 2.46 -15.77%
P/EPS 31.89 19.86 25.99 200.94 215.37 14.45 20.32 34.93%
EY 3.14 5.04 3.85 0.50 0.46 6.92 4.92 -25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.93 2.10 2.21 2.40 1.94 2.12 -7.35%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 -
Price 2.22 2.34 2.51 2.51 2.56 2.77 2.47 -
P/RPS 1.84 2.05 2.39 2.43 1.99 2.49 2.43 -16.88%
P/EPS 30.92 19.52 26.10 200.14 201.22 16.54 20.07 33.28%
EY 3.23 5.12 3.83 0.50 0.50 6.05 4.98 -25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.90 2.11 2.20 2.25 2.22 2.09 -8.45%

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