[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 104.23%
YoY- 153.11%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 130,675 64,204 319,051 207,401 126,240 64,405 646,518 -65.65%
PBT 12,479 811 7,395 33,307 16,370 5,224 -107,162 -
Tax -531 -32 -4,234 -2,091 -1,085 -220 -5,112 -77.99%
NP 11,948 779 3,161 31,216 15,285 5,004 -112,274 -
-
NP to SH 11,948 779 3,161 31,216 15,285 5,108 -131,612 -
-
Tax Rate 4.26% 3.95% 57.25% 6.28% 6.63% 4.21% - -
Total Cost 118,727 63,425 315,890 176,185 110,955 59,401 758,792 -71.06%
-
Net Worth 295,665 283,242 283,242 310,572 293,180 285,726 280,765 3.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 14,907 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 295,665 283,242 283,242 310,572 293,180 285,726 280,765 3.51%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.14% 1.21% 0.99% 15.05% 12.11% 7.77% -17.37% -
ROE 4.04% 0.28% 1.12% 10.05% 5.21% 1.79% -46.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.59 25.84 128.41 83.48 50.81 25.92 260.20 -65.66%
EPS 4.81 0.31 1.27 12.56 6.15 2.06 -52.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.19 1.14 1.14 1.25 1.18 1.15 1.13 3.51%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.18 11.39 56.61 36.80 22.40 11.43 114.71 -65.66%
EPS 2.12 0.14 0.56 5.54 2.71 0.91 -23.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
NAPS 0.5246 0.5025 0.5025 0.551 0.5202 0.5069 0.4981 3.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.50 2.52 2.74 2.42 2.50 2.05 2.43 -
P/RPS 4.75 9.75 2.13 2.90 4.92 7.91 2.34 60.52%
P/EPS 51.99 803.74 215.37 19.26 40.64 99.71 -4.34 -
EY 1.92 0.12 0.46 5.19 2.46 1.00 -23.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.21 2.40 1.94 2.12 1.78 2.15 -1.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 14/05/13 21/02/13 -
Price 2.51 2.51 2.56 2.77 2.47 2.62 1.96 -
P/RPS 4.77 9.71 1.99 3.32 4.86 10.11 1.89 85.68%
P/EPS 52.20 800.55 201.22 22.05 40.15 127.44 -3.50 -
EY 1.92 0.12 0.50 4.54 2.49 0.78 -28.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.20 2.25 2.22 2.09 2.28 1.73 14.19%

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