[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 110.61%
YoY- 5434.85%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 115,769 496,259 326,916 212,380 100,981 117,153 71,453 37.90%
PBT 22,102 134,681 108,600 70,073 31,773 474,890 438,203 -86.32%
Tax -6,807 -17,703 -6,251 -3,228 -331 11,427 -450 510.62%
NP 15,295 116,978 102,349 66,845 31,442 486,317 437,753 -89.29%
-
NP to SH 15,312 115,120 100,148 65,588 31,142 485,469 437,216 -89.27%
-
Tax Rate 30.80% 13.14% 5.76% 4.61% 1.04% -2.41% 0.10% -
Total Cost 100,474 379,281 224,567 145,535 69,539 -369,164 -366,300 -
-
Net Worth 335,571 313,052 305,586 270,798 241,083 125,788 121,210 97.04%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 13,665 - - - 2,246 - -
Div Payout % - 11.87% - - - 0.46% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 335,571 313,052 305,586 270,798 241,083 125,788 121,210 97.04%
NOSH 248,571 248,454 248,444 248,439 248,539 149,748 186,477 21.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.21% 23.57% 31.31% 31.47% 31.14% 415.11% 612.64% -
ROE 4.56% 36.77% 32.77% 24.22% 12.92% 385.94% 360.71% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 46.57 199.74 131.59 85.49 40.63 78.23 38.32 13.86%
EPS 6.16 46.33 40.31 26.40 12.53 324.19 234.46 -91.14%
DPS 0.00 5.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.35 1.26 1.23 1.09 0.97 0.84 0.65 62.71%
Adjusted Per Share Value based on latest NOSH - 248,348
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.54 88.05 58.00 37.68 17.92 20.79 12.68 37.88%
EPS 2.72 20.42 17.77 11.64 5.53 86.13 77.57 -89.26%
DPS 0.00 2.42 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.5954 0.5554 0.5422 0.4805 0.4277 0.2232 0.2151 97.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.62 2.85 3.78 4.30 4.92 7.45 3.66 -
P/RPS 5.63 1.43 2.87 5.03 12.11 9.52 9.55 -29.66%
P/EPS 42.53 6.15 9.38 16.29 39.27 2.30 1.56 804.01%
EY 2.35 16.26 10.66 6.14 2.55 43.52 64.06 -88.93%
DY 0.00 1.93 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 1.94 2.26 3.07 3.94 5.07 8.87 5.63 -50.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 -
Price 3.30 2.69 2.97 4.30 4.80 6.05 6.20 -
P/RPS 7.09 1.35 2.26 5.03 11.81 7.73 16.18 -42.27%
P/EPS 53.57 5.81 7.37 16.29 38.31 1.87 2.64 642.59%
EY 1.87 17.22 13.57 6.14 2.61 53.59 37.82 -86.50%
DY 0.00 2.04 0.00 0.00 0.00 0.25 0.00 -
P/NAPS 2.44 2.13 2.41 3.94 4.95 7.20 9.54 -59.67%

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