[BHIC] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 70.23%
YoY- 65.9%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 169,113 200,393 177,754 158,868 277,647 246,497 241,222 -21.03%
PBT -104,615 39,158 25,996 21,616 11,770 46,142 53,414 -
Tax -3,711 -7,710 -2,560 -3,612 -1,194 -273 -108 950.13%
NP -108,326 31,448 23,436 18,004 10,576 45,869 53,306 -
-
NP to SH -108,326 31,448 23,436 18,004 10,576 45,869 53,306 -
-
Tax Rate - 19.69% 9.85% 16.71% 10.14% 0.59% 0.20% -
Total Cost 277,439 168,945 154,318 140,864 267,071 200,628 187,916 29.56%
-
Net Worth 233,550 365,233 355,294 350,325 345,356 372,687 365,233 -25.71%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,726 4,969 7,453 - 12,422 16,563 14,907 -60.21%
Div Payout % 0.00% 15.80% 31.80% - 117.46% 36.11% 27.97% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 233,550 365,233 355,294 350,325 345,356 372,687 365,233 -25.71%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -64.06% 15.69% 13.18% 11.33% 3.81% 18.61% 22.10% -
ROE -46.38% 8.61% 6.60% 5.14% 3.06% 12.31% 14.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.07 80.65 71.54 63.94 111.75 99.21 97.09 -21.02%
EPS -43.60 12.65 9.44 7.24 4.26 18.47 21.46 -
DPS 1.50 2.00 3.00 0.00 5.00 6.67 6.00 -60.21%
NAPS 0.94 1.47 1.43 1.41 1.39 1.50 1.47 -25.71%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.00 35.55 31.54 28.19 49.26 43.73 42.80 -21.04%
EPS -19.22 5.58 4.16 3.19 1.88 8.14 9.46 -
DPS 0.66 0.88 1.32 0.00 2.20 2.94 2.64 -60.21%
NAPS 0.4144 0.648 0.6304 0.6216 0.6127 0.6612 0.648 -25.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.31 1.32 1.44 1.73 1.83 2.15 2.22 -
P/RPS 1.92 1.64 2.01 2.71 1.64 2.17 2.29 -11.05%
P/EPS -3.00 10.43 15.27 23.87 42.99 11.65 10.35 -
EY -33.28 9.59 6.55 4.19 2.33 8.59 9.66 -
DY 1.15 1.52 2.08 0.00 2.73 3.10 2.70 -43.30%
P/NAPS 1.39 0.90 1.01 1.23 1.32 1.43 1.51 -5.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 21/08/18 17/05/18 27/02/18 15/11/17 10/08/17 -
Price 1.29 1.35 1.37 1.87 1.88 2.01 2.15 -
P/RPS 1.90 1.67 1.91 2.92 1.68 2.03 2.21 -9.56%
P/EPS -2.96 10.67 14.52 25.81 44.17 10.89 10.02 -
EY -33.80 9.38 6.89 3.88 2.26 9.18 9.98 -
DY 1.16 1.48 2.19 0.00 2.66 3.32 2.79 -44.20%
P/NAPS 1.37 0.92 0.96 1.33 1.35 1.34 1.46 -4.14%

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