[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 86.93%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 138,550 63,396 332,823 212,811 130,675 64,204 319,051 -42.74%
PBT 18,472 8,567 20,218 23,938 12,479 811 7,395 84.40%
Tax -892 -149 -2,368 -1,604 -531 -32 -4,234 -64.69%
NP 17,580 8,418 17,850 22,334 11,948 779 3,161 214.89%
-
NP to SH 17,581 8,418 17,850 22,334 11,948 779 3,161 214.90%
-
Tax Rate 4.83% 1.74% 11.71% 6.70% 4.26% 3.95% 57.25% -
Total Cost 120,970 54,978 314,973 190,477 118,727 63,425 315,890 -47.35%
-
Net Worth 317,848 307,915 300,814 305,603 295,665 283,242 283,242 8.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 317,848 307,915 300,814 305,603 295,665 283,242 283,242 8.01%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.69% 13.28% 5.36% 10.49% 9.14% 1.21% 0.99% -
ROE 5.53% 2.73% 5.93% 7.31% 4.04% 0.28% 1.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.80 25.53 133.88 85.65 52.59 25.84 128.41 -42.71%
EPS 7.08 3.39 7.18 8.99 4.81 0.31 1.27 215.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.21 1.23 1.19 1.14 1.14 8.05%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.58 11.25 59.05 37.76 23.18 11.39 56.61 -42.74%
EPS 3.12 1.49 3.17 3.96 2.12 0.14 0.56 215.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5639 0.5463 0.5337 0.5422 0.5246 0.5025 0.5025 8.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.85 2.19 2.29 2.38 2.50 2.52 2.74 -
P/RPS 3.43 8.90 1.90 2.78 4.75 9.75 2.13 37.50%
P/EPS 26.13 -64.60 31.89 26.48 51.99 803.74 215.37 -75.58%
EY 3.83 -1.55 3.14 3.78 1.92 0.12 0.46 312.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.77 1.89 1.93 2.10 2.21 2.40 -28.59%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 13/05/15 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 -
Price 1.84 2.09 2.22 2.34 2.51 2.51 2.56 -
P/RPS 3.41 8.50 1.84 2.73 4.77 9.71 1.99 43.33%
P/EPS 25.99 -61.65 30.92 26.03 52.20 800.55 201.22 -74.54%
EY 3.85 -1.62 3.23 3.84 1.92 0.12 0.50 291.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.69 1.83 1.90 2.11 2.20 2.25 -25.79%

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