[BHIC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -85.85%
YoY- 114.25%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 277,647 246,497 241,222 307,364 307,518 262,726 265,474 3.02%
PBT 11,770 46,142 53,414 12,652 82,208 36,205 26,976 -42.38%
Tax -1,194 -273 -108 -1,800 -5,512 -8,070 -14,532 -81.01%
NP 10,576 45,869 53,306 10,852 76,696 28,134 12,444 -10.24%
-
NP to SH 10,576 45,869 53,306 10,852 76,696 28,134 12,444 -10.24%
-
Tax Rate 10.14% 0.59% 0.20% 14.23% 6.70% 22.29% 53.87% -
Total Cost 267,071 200,628 187,916 296,512 230,822 234,592 253,030 3.65%
-
Net Worth 345,356 372,687 365,233 342,872 345,356 290,695 275,788 16.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,422 16,563 14,907 29,814 - - - -
Div Payout % 117.46% 36.11% 27.97% 274.74% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 345,356 372,687 365,233 342,872 345,356 290,695 275,788 16.13%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.81% 18.61% 22.10% 3.53% 24.94% 10.71% 4.69% -
ROE 3.06% 12.31% 14.60% 3.17% 22.21% 9.68% 4.51% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 111.75 99.21 97.09 123.71 123.77 105.74 106.85 3.02%
EPS 4.26 18.47 21.46 4.36 30.87 11.31 5.00 -10.10%
DPS 5.00 6.67 6.00 12.00 0.00 0.00 0.00 -
NAPS 1.39 1.50 1.47 1.38 1.39 1.17 1.11 16.13%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.26 43.73 42.80 54.53 54.56 46.61 47.10 3.02%
EPS 1.88 8.14 9.46 1.93 13.61 4.99 2.21 -10.19%
DPS 2.20 2.94 2.64 5.29 0.00 0.00 0.00 -
NAPS 0.6127 0.6612 0.648 0.6083 0.6127 0.5158 0.4893 16.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 2.15 2.22 2.50 1.85 1.60 1.56 -
P/RPS 1.64 2.17 2.29 2.02 1.49 1.51 1.46 8.03%
P/EPS 42.99 11.65 10.35 57.24 5.99 14.13 31.15 23.88%
EY 2.33 8.59 9.66 1.75 16.69 7.08 3.21 -19.18%
DY 2.73 3.10 2.70 4.80 0.00 0.00 0.00 -
P/NAPS 1.32 1.43 1.51 1.81 1.33 1.37 1.41 -4.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 15/11/17 10/08/17 26/05/17 24/02/17 09/11/16 09/08/16 -
Price 1.88 2.01 2.15 2.23 2.25 2.00 1.50 -
P/RPS 1.68 2.03 2.21 1.80 1.82 1.89 1.40 12.88%
P/EPS 44.17 10.89 10.02 51.06 7.29 17.66 29.95 29.47%
EY 2.26 9.18 9.98 1.96 13.72 5.66 3.34 -22.87%
DY 2.66 3.32 2.79 5.38 0.00 0.00 0.00 -
P/NAPS 1.35 1.34 1.46 1.62 1.62 1.71 1.35 0.00%

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