[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 882.42%
YoY- 328.37%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 39,717 277,647 184,873 120,611 76,841 307,518 197,045 -65.65%
PBT 5,404 11,770 34,607 26,707 3,163 82,208 27,154 -65.94%
Tax -903 -1,194 -205 -54 -450 -5,512 -6,053 -71.90%
NP 4,501 10,576 34,402 26,653 2,713 76,696 21,101 -64.33%
-
NP to SH 4,501 10,576 34,402 26,653 2,713 76,696 21,101 -64.33%
-
Tax Rate 16.71% 10.14% 0.59% 0.20% 14.23% 6.70% 22.29% -
Total Cost 35,216 267,071 150,471 93,958 74,128 230,822 175,944 -65.81%
-
Net Worth 350,325 345,356 372,687 365,233 342,872 345,356 290,695 13.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 12,422 12,422 7,453 7,453 - - -
Div Payout % - 117.46% 36.11% 27.97% 274.74% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 350,325 345,356 372,687 365,233 342,872 345,356 290,695 13.25%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.33% 3.81% 18.61% 22.10% 3.53% 24.94% 10.71% -
ROE 1.28% 3.06% 9.23% 7.30% 0.79% 22.21% 7.26% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.99 111.75 74.41 48.54 30.93 123.77 79.31 -65.65%
EPS 1.81 4.26 13.85 10.73 1.09 30.87 8.48 -64.31%
DPS 0.00 5.00 5.00 3.00 3.00 0.00 0.00 -
NAPS 1.41 1.39 1.50 1.47 1.38 1.39 1.17 13.25%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.04 49.20 32.76 21.37 13.62 54.50 34.92 -65.65%
EPS 0.80 1.87 6.10 4.72 0.48 13.59 3.74 -64.26%
DPS 0.00 2.20 2.20 1.32 1.32 0.00 0.00 -
NAPS 0.6208 0.612 0.6605 0.6473 0.6076 0.612 0.5152 13.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.73 1.83 2.15 2.22 2.50 1.85 1.60 -
P/RPS 10.82 1.64 2.89 4.57 8.08 1.49 2.02 206.45%
P/EPS 95.50 42.99 15.53 20.69 228.95 5.99 18.84 195.37%
EY 1.05 2.33 6.44 4.83 0.44 16.69 5.31 -66.09%
DY 0.00 2.73 2.33 1.35 1.20 0.00 0.00 -
P/NAPS 1.23 1.32 1.43 1.51 1.81 1.33 1.37 -6.94%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 27/02/18 15/11/17 10/08/17 26/05/17 24/02/17 09/11/16 -
Price 1.87 1.88 2.01 2.15 2.23 2.25 2.00 -
P/RPS 11.70 1.68 2.70 4.43 7.21 1.82 2.52 178.56%
P/EPS 103.23 44.17 14.52 20.04 204.22 7.29 23.55 168.08%
EY 0.97 2.26 6.89 4.99 0.49 13.72 4.25 -62.68%
DY 0.00 2.66 2.49 1.40 1.35 0.00 0.00 -
P/NAPS 1.33 1.35 1.34 1.46 1.62 1.62 1.71 -15.43%

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