[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1433.76%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,396 332,823 212,811 130,675 64,204 319,051 207,401 -54.65%
PBT 8,567 20,218 23,938 12,479 811 7,395 33,307 -59.58%
Tax -149 -2,368 -1,604 -531 -32 -4,234 -2,091 -82.83%
NP 8,418 17,850 22,334 11,948 779 3,161 31,216 -58.29%
-
NP to SH 8,418 17,850 22,334 11,948 779 3,161 31,216 -58.29%
-
Tax Rate 1.74% 11.71% 6.70% 4.26% 3.95% 57.25% 6.28% -
Total Cost 54,978 314,973 190,477 118,727 63,425 315,890 176,185 -54.02%
-
Net Worth 307,915 300,814 305,603 295,665 283,242 283,242 310,572 -0.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 307,915 300,814 305,603 295,665 283,242 283,242 310,572 -0.57%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.28% 5.36% 10.49% 9.14% 1.21% 0.99% 15.05% -
ROE 2.73% 5.93% 7.31% 4.04% 0.28% 1.12% 10.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.53 133.88 85.65 52.59 25.84 128.41 83.48 -54.64%
EPS 3.39 7.18 8.99 4.81 0.31 1.27 12.56 -58.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.23 1.19 1.14 1.14 1.25 -0.53%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.25 59.05 37.76 23.18 11.39 56.61 36.80 -54.65%
EPS 1.49 3.17 3.96 2.12 0.14 0.56 5.54 -58.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.5337 0.5422 0.5246 0.5025 0.5025 0.551 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.19 2.29 2.38 2.50 2.52 2.74 2.42 -
P/RPS 8.90 1.90 2.78 4.75 9.75 2.13 2.90 111.32%
P/EPS -64.60 31.89 26.48 51.99 803.74 215.37 19.26 -
EY -1.55 3.14 3.78 1.92 0.12 0.46 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.89 1.93 2.10 2.21 2.40 1.94 -5.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 13/05/15 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 14/11/13 -
Price 2.09 2.22 2.34 2.51 2.51 2.56 2.77 -
P/RPS 8.50 1.84 2.73 4.77 9.71 1.99 3.32 87.25%
P/EPS -61.65 30.92 26.03 52.20 800.55 201.22 22.05 -
EY -1.62 3.23 3.84 1.92 0.12 0.50 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.83 1.90 2.11 2.20 2.25 2.22 -16.64%

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