[BHIC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 88.64%
YoY- 980.62%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 265,641 271,294 277,100 253,584 332,823 283,748 261,350 1.08%
PBT -3,949 31,874 36,944 34,268 20,218 31,917 24,958 -
Tax -26,790 -3,180 -1,784 -596 -2,368 -2,138 -1,062 755.09%
NP -30,739 28,694 35,160 33,672 17,850 29,778 23,896 -
-
NP to SH -30,739 28,696 35,162 33,672 17,850 29,778 23,896 -
-
Tax Rate - 9.98% 4.83% 1.74% 11.71% 6.70% 4.26% -
Total Cost 296,380 242,600 241,940 219,912 314,973 253,969 237,454 15.87%
-
Net Worth 270,819 323,078 317,848 307,915 300,814 305,603 295,665 -5.66%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 270,819 323,078 317,848 307,915 300,814 305,603 295,665 -5.66%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.57% 10.58% 12.69% 13.28% 5.36% 10.49% 9.14% -
ROE -11.35% 8.88% 11.06% 10.94% 5.93% 9.74% 8.08% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.92 109.16 111.59 102.12 133.88 114.20 105.19 1.09%
EPS -12.37 11.55 14.16 13.56 7.18 11.99 9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.30 1.28 1.24 1.21 1.23 1.19 -5.66%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.13 48.13 49.16 44.99 59.05 50.34 46.37 1.08%
EPS -5.45 5.09 6.24 5.97 3.17 5.28 4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.5732 0.5639 0.5463 0.5337 0.5422 0.5246 -5.67%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.00 2.17 1.85 2.19 2.29 2.38 2.50 -
P/RPS 1.87 2.06 1.71 2.23 1.90 2.08 2.38 -14.81%
P/EPS -16.17 18.79 13.06 -16.15 31.89 19.86 25.99 -
EY -6.19 5.32 7.65 -6.19 3.14 5.04 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.67 1.45 1.77 1.89 1.93 2.10 -8.74%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 09/11/15 06/08/15 13/05/15 26/02/15 05/11/14 13/08/14 -
Price 1.70 2.29 1.84 2.09 2.22 2.34 2.51 -
P/RPS 1.59 2.17 1.70 2.12 1.84 2.05 2.39 -23.73%
P/EPS -13.74 19.83 12.99 -15.41 30.92 19.52 26.10 -
EY -7.28 5.04 7.70 -6.49 3.23 5.12 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.76 1.44 1.69 1.83 1.90 2.11 -18.19%

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