[BHIC] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 92.76%
YoY- -104.49%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 149,382 145,897 132,196 75,776 150,103 156,892 159,906 -4.42%
PBT 18,181 39,518 29,788 -2,828 -32,773 36,269 44,466 -44.82%
Tax -3,190 -8,630 -7,018 -836 -17,806 -4,368 -4,832 -24.12%
NP 14,991 30,888 22,770 -3,664 -50,579 31,901 39,634 -47.60%
-
NP to SH 14,991 30,888 22,770 -3,664 -50,579 31,901 39,634 -47.60%
-
Tax Rate 17.55% 21.84% 23.56% - - 12.04% 10.87% -
Total Cost 134,391 115,009 109,426 79,440 200,682 124,990 120,272 7.65%
-
Net Worth 79,506 89,444 77,021 64,599 64,599 139,136 136,651 -30.23%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 79,506 89,444 77,021 64,599 64,599 139,136 136,651 -30.23%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.04% 21.17% 17.22% -4.84% -33.70% 20.33% 24.79% -
ROE 18.86% 34.53% 29.56% -5.67% -78.30% 22.93% 29.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.12 58.72 53.21 30.50 60.41 63.15 64.36 -4.42%
EPS 6.03 12.43 9.16 -1.48 -20.36 12.84 15.96 -47.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.31 0.26 0.26 0.56 0.55 -30.23%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.50 25.89 23.45 13.44 26.63 27.84 28.37 -4.43%
EPS 2.66 5.48 4.04 -0.65 -8.97 5.66 7.03 -47.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1587 0.1367 0.1146 0.1146 0.2469 0.2424 -30.21%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.495 0.49 0.54 0.56 0.575 0.65 0.705 -
P/RPS 0.82 0.83 1.01 1.84 0.95 1.03 1.10 -17.74%
P/EPS 8.20 3.94 5.89 -37.97 -2.82 5.06 4.42 50.81%
EY 12.19 25.37 16.97 -2.63 -35.40 19.75 22.63 -33.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.36 1.74 2.15 2.21 1.16 1.28 13.56%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 -
Price 0.47 0.48 0.50 0.46 0.56 0.615 0.63 -
P/RPS 0.78 0.82 0.94 1.51 0.93 0.97 0.98 -14.08%
P/EPS 7.79 3.86 5.46 -31.19 -2.75 4.79 3.95 57.06%
EY 12.84 25.90 18.33 -3.21 -36.35 20.88 25.32 -36.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 1.61 1.77 2.15 1.10 1.15 17.72%

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