[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 52.69%
YoY- -77.09%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 236,063 115,769 496,259 326,916 212,380 100,981 117,153 59.60%
PBT 44,847 22,102 134,681 108,600 70,073 31,773 474,890 -79.29%
Tax -11,226 -6,807 -17,703 -6,251 -3,228 -331 11,427 -
NP 33,621 15,295 116,978 102,349 66,845 31,442 486,317 -83.18%
-
NP to SH 32,929 15,312 115,120 100,148 65,588 31,142 485,469 -83.39%
-
Tax Rate 25.03% 30.80% 13.14% 5.76% 4.61% 1.04% -2.41% -
Total Cost 202,442 100,474 379,281 224,567 145,535 69,539 -369,164 -
-
Net Worth 340,473 335,571 313,052 305,586 270,798 241,083 125,788 94.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 13,665 - - - 2,246 -
Div Payout % - - 11.87% - - - 0.46% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 340,473 335,571 313,052 305,586 270,798 241,083 125,788 94.33%
NOSH 248,520 248,571 248,454 248,444 248,439 248,539 149,748 40.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.24% 13.21% 23.57% 31.31% 31.47% 31.14% 415.11% -
ROE 9.67% 4.56% 36.77% 32.77% 24.22% 12.92% 385.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.99 46.57 199.74 131.59 85.49 40.63 78.23 13.82%
EPS 13.25 6.16 46.33 40.31 26.40 12.53 324.19 -88.15%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 1.50 -
NAPS 1.37 1.35 1.26 1.23 1.09 0.97 0.84 38.59%
Adjusted Per Share Value based on latest NOSH - 248,454
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.88 20.54 88.05 58.00 37.68 17.92 20.79 59.57%
EPS 5.84 2.72 20.42 17.77 11.64 5.53 86.13 -83.39%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 0.40 -
NAPS 0.6041 0.5954 0.5554 0.5422 0.4805 0.4277 0.2232 94.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.20 2.62 2.85 3.78 4.30 4.92 7.45 -
P/RPS 4.42 5.63 1.43 2.87 5.03 12.11 9.52 -40.06%
P/EPS 31.70 42.53 6.15 9.38 16.29 39.27 2.30 475.76%
EY 3.15 2.35 16.26 10.66 6.14 2.55 43.52 -82.65%
DY 0.00 0.00 1.93 0.00 0.00 0.00 0.20 -
P/NAPS 3.07 1.94 2.26 3.07 3.94 5.07 8.87 -50.73%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 -
Price 4.86 3.30 2.69 2.97 4.30 4.80 6.05 -
P/RPS 5.12 7.09 1.35 2.26 5.03 11.81 7.73 -24.03%
P/EPS 36.68 53.57 5.81 7.37 16.29 38.31 1.87 628.63%
EY 2.73 1.87 17.22 13.57 6.14 2.61 53.59 -86.28%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.25 -
P/NAPS 3.55 2.44 2.13 2.41 3.94 4.95 7.20 -37.61%

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