[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 20.73%
YoY- 1148.75%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 66,098 18,944 150,103 117,669 79,953 44,048 168,920 -46.53%
PBT 14,894 -707 -32,773 27,202 22,233 20,654 -102,164 -
Tax -3,509 -209 -17,806 -3,276 -2,416 -270 -14,472 -61.14%
NP 11,385 -916 -50,579 23,926 19,817 20,384 -116,636 -
-
NP to SH 11,385 -916 -50,579 23,926 19,817 20,384 -116,636 -
-
Tax Rate 23.56% - - 12.04% 10.87% 1.31% - -
Total Cost 54,713 19,860 200,682 93,743 60,136 23,664 285,556 -66.79%
-
Net Worth 77,021 64,599 64,599 139,136 136,651 136,651 116,775 -24.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 77,021 64,599 64,599 139,136 136,651 136,651 116,775 -24.24%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.22% -4.84% -33.70% 20.33% 24.79% 46.28% -69.05% -
ROE 14.78% -1.42% -78.30% 17.20% 14.50% 14.92% -99.88% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 26.60 7.62 60.41 47.36 32.18 17.73 67.99 -46.53%
EPS 4.58 -0.37 -20.36 9.63 7.98 8.20 -46.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.26 0.56 0.55 0.55 0.47 -24.24%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.71 3.36 26.60 20.85 14.17 7.81 29.94 -46.54%
EPS 2.02 -0.16 -8.96 4.24 3.51 3.61 -20.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1145 0.1145 0.2466 0.2422 0.2422 0.2069 -24.23%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.54 0.56 0.575 0.65 0.705 0.835 1.24 -
P/RPS 2.03 7.34 0.95 1.37 2.19 4.71 1.82 7.55%
P/EPS 11.78 -151.90 -2.82 6.75 8.84 10.18 -2.64 -
EY 8.49 -0.66 -35.40 14.82 11.31 9.83 -37.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.15 2.21 1.16 1.28 1.52 2.64 -24.28%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 10/06/20 25/02/20 -
Price 0.50 0.46 0.56 0.615 0.63 0.68 1.15 -
P/RPS 1.88 6.03 0.93 1.30 1.96 3.84 1.69 7.36%
P/EPS 10.91 -124.77 -2.75 6.39 7.90 8.29 -2.45 -
EY 9.16 -0.80 -36.35 15.66 12.66 12.07 -40.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.77 2.15 1.10 1.15 1.24 2.45 -24.43%

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