[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.16%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 192,883 88,408 543,851 380,269 236,063 115,769 496,259 -46.83%
PBT 38,056 19,520 94,876 72,878 44,847 22,102 134,681 -57.03%
Tax -6,385 -4,172 -18,221 -14,353 -11,226 -6,807 -17,703 -49.42%
NP 31,671 15,348 76,655 58,525 33,621 15,295 116,978 -58.24%
-
NP to SH 31,472 15,668 76,280 57,679 32,929 15,312 115,120 -57.97%
-
Tax Rate 16.78% 21.37% 19.21% 19.69% 25.03% 30.80% 13.14% -
Total Cost 161,212 73,060 467,196 321,744 202,442 100,474 379,281 -43.55%
-
Net Worth 392,468 389,837 375,188 365,308 340,473 335,571 313,052 16.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 13,665 -
Div Payout % - - - - - - 11.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 392,468 389,837 375,188 365,308 340,473 335,571 313,052 16.31%
NOSH 248,397 248,304 248,469 248,509 248,520 248,571 248,454 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.42% 17.36% 14.09% 15.39% 14.24% 13.21% 23.57% -
ROE 8.02% 4.02% 20.33% 15.79% 9.67% 4.56% 36.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.65 35.60 218.88 153.02 94.99 46.57 199.74 -46.82%
EPS 12.67 6.31 30.70 23.21 13.25 6.16 46.33 -57.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 1.58 1.57 1.51 1.47 1.37 1.35 1.26 16.33%
Adjusted Per Share Value based on latest NOSH - 248,493
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.18 15.67 96.38 67.39 41.83 20.52 87.95 -46.83%
EPS 5.58 2.78 13.52 10.22 5.84 2.71 20.40 -57.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
NAPS 0.6955 0.6909 0.6649 0.6474 0.6034 0.5947 0.5548 16.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.81 4.01 5.10 5.05 4.20 2.62 2.85 -
P/RPS 4.91 11.26 2.33 3.30 4.42 5.63 1.43 128.11%
P/EPS 30.07 63.55 16.61 21.76 31.70 42.53 6.15 188.91%
EY 3.33 1.57 6.02 4.60 3.15 2.35 16.26 -65.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
P/NAPS 2.41 2.55 3.38 3.44 3.07 1.94 2.26 4.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 -
Price 4.60 3.96 4.61 4.75 4.86 3.30 2.69 -
P/RPS 5.92 11.12 2.11 3.10 5.12 7.09 1.35 168.63%
P/EPS 36.31 62.76 15.02 20.47 36.68 53.57 5.81 240.42%
EY 2.75 1.59 6.66 4.89 2.73 1.87 17.22 -70.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 2.91 2.52 3.05 3.23 3.55 2.44 2.13 23.19%

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